106 S Greenfield Road, Greenfield Center, NY 12833
3 beds • 2 baths • 1128 sqft
$504,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.8% first-year return on $106k initial cash invested.
-14.8%
Cash On Cash
3.67%
Cap Rate
0.57
DSCR
$2,618
Rent
-$1,306
Cashflow
Cash Flow
$2,618 income − $3,924 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,618
Total Expenses
$3,924
Mortgage P&I
104%
$2,717
Property Taxes
13%
$346
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0