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 Long-Term investment with a projected -15.82% first-year return on $143k initial cash invested.
-15.82%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,559
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,559 income − $5,442 expenses = $1,883 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,559
Total Expenses
$5,442
Mortgage P&I
96%
$3,400
Property Taxes
22%
$790
Home Insurance
7%
$245
HOA
2%
$81
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0