Unlock all features! Tap here to upgrade
28 Lincoln Mountain Road, Greenfield Center, NY 12833
3 beds • 3 baths • 1760 sqft
$520,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.5% first-year return on $109k initial cash invested.
-13.5%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$2,696
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $3,926 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,696
Total Expenses
$3,926
Mortgage P&I
95%
$2,572
Property Taxes
17%
$468
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0