Unlock all features! Tap here to upgrade
422 Vandenburgh Point Road, Gloversville, NY 12078
3 beds • 2 baths • 1288 sqft
$291,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.15% first-year return on $79,173 initial cash invested.
0.15%
Cash On Cash
6.4%
Cap Rate
1.09
DSCR
$2,824
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,814 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,173
Downpayment
20%
$58,260
Closing costs
1%
$2,913
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,814
Mortgage P&I
51%
$1,430
Property Taxes
10%
$278
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311