106 S Greenfield Road, Greenfield Center, NY 12833
3 beds • 2 baths • 1128 sqft
$504,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $124k initial cash invested.
-6.31%
Cash On Cash
5.29%
Cap Rate
0.82
DSCR
$3,927
Rent
-$651
Cashflow
Cash Flow
$3,927 income − $4,578 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,041
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$4,578
Mortgage P&I
69%
$2,717
Property Taxes
9%
$346
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432