2 Rogers Memorial Park Road, Bolton Landing, NY 12814
3 beds • 2 baths • 1263 sqft
$859,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.62% first-year return on $180k initial cash invested.
-20.62%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,395
Rent
-$3,100
Cashflow
Cash Flow
$2,395 income − $5,495 expenses = $3,100 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,395
Total Expenses
$5,495
Mortgage P&I
182%
$4,358
Property Taxes
8%
$198
Home Insurance
13%
$315
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0