Unlock all features! Tap here to upgrade
235 California Quarry Road, Woodstock, NY 12498
3 beds • 3 baths • 2608 sqft
$2,776,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.71% first-year return on $601k initial cash invested.
-17.71%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$11,460
Rent
-$8,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,460 income − $20,331 expenses = $8,871 out of pocket
Investment Breakdown
|
Purchase Price
$2777k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$601k
Downpayment
20%
$555k
Closing costs
1%
$27,768
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,460
Total Expenses
$20,331
Mortgage P&I
119%
$13,588
Property Taxes
18%
$2,016
Home Insurance
7%
$831
HOA
0%
$0
Property Management
12%
$1,375
CapEx
4%
$458
Vacancy
3%
$344
Maintenance
4%
$458
Other
11%
$1,261