Unlock all features! Tap here to upgrade
409 W Fulton Street Extension, Gloversville, NY 12078
3 beds • 2 baths • 1366 sqft
$235,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.37% first-year return on $49,539 initial cash invested.
-3.37%
Cash On Cash
5.89%
Cap Rate
0.97
DSCR
$1,986
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,125 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$2,125
Mortgage P&I
60%
$1,198
Property Taxes
17%
$341
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0