2211 W Hubbell Hill Road, Margaretville, NY 12455
3 beds • 3 baths • 1792 sqft
$528,200
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.42% first-year return on $129k initial cash invested.
4.42%
Cash On Cash
7.83%
Cap Rate
1.26
DSCR
$5,690
Rent
$475
Cashflow
Cash Flow
$5,690 income − $5,215 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,282
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,690
Total Expenses
$5,215
Mortgage P&I
48%
$2,744
Property Taxes
6%
$346
Home Insurance
3%
$189
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626