Unlock all features! Tap here to upgrade
124 Hathorn Boulevard, Saratoga Springs, NY 12866
3 beds • 2 baths • 1664 sqft
$390,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.83% first-year return on $100k initial cash invested.
3.83%
Cash On Cash
7.66%
Cap Rate
1.25
DSCR
$4,292
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,292 income − $3,973 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$3,973
Mortgage P&I
47%
$2,003
Property Taxes
9%
$370
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472