Unlock all features! Tap here to upgrade
3339 Brockport Spencerport Rd, Spencerport, NY 14559
3 beds • 2 baths • 1468 sqft
$229,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 10.37% first-year return on $66,090 initial cash invested.
10.37%
Cash On Cash
10.24%
Cap Rate
1.58
DSCR
$3,674
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,103 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,103
Mortgage P&I
34%
$1,237
Property Taxes
15%
$537
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404