Unlock all features! Tap here to upgrade
44 Whitney Road #South, Saratoga Springs, NY 12866
3 beds • 3 baths • 1770 sqft
$503,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $124k initial cash invested.
-1.38%
Cash On Cash
5.88%
Cap Rate
1.02
DSCR
$4,544
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$4,686
Mortgage P&I
53%
$2,426
Property Taxes
12%
$535
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500