Unlock all features! Tap here to upgrade
2893 Troy Schenectady Road, Schenectady, NY 12309
3 beds • 2 baths • 1484 sqft
$314,999
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.52% first-year return on $84,150 initial cash invested.
-3.52%
Cash On Cash
6.15%
Cap Rate
0.94
DSCR
$3,641
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,641 income − $3,888 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,641
Total Expenses
$3,888
Mortgage P&I
47%
$1,715
Property Taxes
9%
$315
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910