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 Long-Term investment with a projected -22.19% first-year return on $583k initial cash invested.
-22.19%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$7,640
Rent
-$10,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,640 income − $18,421 expenses = $10,781 out of pocket
Investment Breakdown
|
Purchase Price
$2777k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$583k
Downpayment
20%
$555k
Closing costs
1%
$27,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,640
Total Expenses
$18,421
Mortgage P&I
178%
$13,588
Property Taxes
26%
$2,016
Home Insurance
11%
$831
HOA
0%
$0
Property Management
10%
$764
CapEx
5%
$382
Vacancy
6%
$458
Maintenance
5%
$382
Other
0%
$0