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 Mid-Term investment with a projected -15.13% first-year return on $198k initial cash invested.
-15.13%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$3,592
Rent
-$2,501
Cashflow
Cash Flow
$3,592 income − $6,093 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$6,093
Mortgage P&I
121%
$4,358
Property Taxes
6%
$198
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395