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 might be a fair Mid-Term investment with a projected 6.36% first-year return on $67,539 initial cash invested.
6.36%
Cash On Cash
8.52%
Cap Rate
1.4
DSCR
$2,979
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,621 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,621
Mortgage P&I
40%
$1,198
Property Taxes
11%
$341
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328