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 looks like a bad Long-Term investment with a projected -1.02% first-year return on $48,090 initial cash invested.
-1.02%
Cash On Cash
6.91%
Cap Rate
1.07
DSCR
$2,449
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $2,490 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,449
Total Expenses
$2,490
Mortgage P&I
51%
$1,237
Property Taxes
22%
$537
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0