1136 Fiddlers Elbow Road, Margaretville, NY 12455
3 beds • 3 baths • 2495 sqft
$614,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.37% first-year return on $129k initial cash invested.
-5.37%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$4,814
Rent
-$578
Cashflow
Cash Flow
$4,814 income − $5,392 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,814
Total Expenses
$5,392
Mortgage P&I
66%
$3,160
Property Taxes
14%
$670
Home Insurance
4%
$205
HOA
2%
$105
Property Management
10%
$481
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0