297 South Greenfield Road, Greenfield Center, NY 12833
3 beds • 3 baths • 2588 sqft
$818,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.71% first-year return on $190k initial cash invested.
-11.71%
Cash On Cash
3.95%
Cap Rate
0.62
DSCR
$5,181
Rent
-$1,853
Cashflow
Cash Flow
$5,181 income − $7,034 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,189
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$7,034
Mortgage P&I
84%
$4,340
Property Taxes
12%
$636
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570