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 Mid-Term investment with a projected -2.48% first-year return on $126k initial cash invested.
-2.48%
Cash On Cash
6.25%
Cap Rate
0.97
DSCR
$4,652
Rent
-$260
Cashflow
Cash Flow
$4,652 income − $4,912 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,652
Total Expenses
$4,912
Mortgage P&I
59%
$2,748
Property Taxes
9%
$398
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512