1136 Fiddlers Elbow Road, Margaretville, NY 12455
3 beds • 3 baths • 2495 sqft
$614,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.1% first-year return on $147k initial cash invested.
5.1%
Cash On Cash
7.96%
Cap Rate
1.29
DSCR
$7,221
Rent
$625
Cashflow
Cash Flow
$7,221 income − $6,596 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,145
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,221
Total Expenses
$6,596
Mortgage P&I
44%
$3,160
Property Taxes
9%
$670
Home Insurance
3%
$205
HOA
1%
$105
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794