2211 W Hubbell Hill Road, Margaretville, NY 12455
3 beds • 3 baths • 1792 sqft
$528,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.12% first-year return on $111k initial cash invested.
-5.12%
Cash On Cash
5.59%
Cap Rate
0.9
DSCR
$3,793
Rent
-$473
Cashflow
Cash Flow
$3,793 income − $4,266 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,793
Total Expenses
$4,266
Mortgage P&I
72%
$2,744
Property Taxes
9%
$346
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0