Unlock all features! Tap here to upgrade
4421 Tonawanda Creek Rd, North Tonawanda, NY 14120
3 beds • 3 baths • 1676 sqft
$444,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $111k initial cash invested.
-5.66%
Cash On Cash
5.59%
Cap Rate
0.85
DSCR
$4,053
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $4,578 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,820
Closing costs
1%
$4,441
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$4,578
Mortgage P&I
60%
$2,430
Property Taxes
15%
$620
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446