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 Long-Term investment with a projected -19.34% first-year return on $132k initial cash invested.
-19.34%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,517
Rent
-$2,128
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
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,517
Total Expenses
$4,645
Mortgage P&I
125%
$3,142
Property Taxes
6%
$150
Home Insurance
28%
$698
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0