Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.42% first-year return on $191k initial cash invested.
-22.42%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$3,760
Rent
-$3,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $7,320 expenses = $3,560 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$181k
Closing costs
1%
$9,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,760
Total Expenses
$7,320
Mortgage P&I
127%
$4,792
Property Taxes
33%
$1,232
Home Insurance
8%
$318
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1 Lower Whitfield Rd, Accord, NY 12404 | $3,000 | 4 | 2 | 2384 | 3.4 mi |
2 Dutch Barn Dr, High Falls, NY 12440 | $3,500 | 4 | 2 | 2841 | 4 mi |
219 Cherry Hill Rd, Accord, NY 12404 | $3,600 | 3 | 2 | 2330 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY