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 Long-Term investment with a projected -10.2% first-year return on $106k initial cash invested.
-10.2%
Cash On Cash
4%
Cap Rate
0.69
DSCR
$3,029
Rent
-$899
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
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,029
Total Expenses
$3,928
Mortgage P&I
80%
$2,426
Property Taxes
18%
$535
Home Insurance
6%
$180
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0