Unlock all features! Tap here to upgrade
17 Schuyler Island Drive, Schuylerville, NY 12871
3 beds • 3 baths • 1177 sqft
$628,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.97% first-year return on $150k initial cash invested.
-11.97%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,776
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,287
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$5,273
Mortgage P&I
83%
$3,142
Property Taxes
4%
$150
Home Insurance
18%
$698
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415