Unlock all features! Tap here to upgrade
154 Woodlawn Avenue, Saratoga Springs, NY 12866
3 beds • 3 baths • 2058 sqft
$1,164,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.97% first-year return on $245k initial cash invested.
-21.97%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,424
Rent
-$4,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $7,901 expenses = $4,477 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,424
Total Expenses
$7,901
Mortgage P&I
168%
$5,757
Property Taxes
27%
$931
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0