Unlock all features! Tap here to upgrade
11 Thoroughbred Drive, Saratoga Springs, NY 12866
3 beds • 3 baths • 2252 sqft
$680,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $161k initial cash invested.
-7.42%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$5,338
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,338 income − $6,332 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$6,332
Mortgage P&I
64%
$3,400
Property Taxes
15%
$790
Home Insurance
5%
$245
HOA
2%
$81
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587