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 looks like a bad Long-Term investment with a projected -5.79% first-year return on $82,005 initial cash invested.
-5.79%
Cash On Cash
5.38%
Cap Rate
0.87
DSCR
$2,861
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $3,257 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,005
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,861
Total Expenses
$3,257
Mortgage P&I
70%
$2,003
Property Taxes
13%
$370
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0