2 Saddle Club Hill Drive, East Greenbush, NY 12061
3 beds • 3 baths • 1620 sqft
$513,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.52% first-year return on $108k initial cash invested.
-11.52%
Cash On Cash
4.37%
Cap Rate
0.68
DSCR
$3,101
Rent
-$1,035
Cashflow
Cash Flow
$3,101 income − $4,136 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,101
Total Expenses
$4,136
Mortgage P&I
89%
$2,748
Property Taxes
13%
$398
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0