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 Airbnb investment with a projected -14% first-year return on $111k initial cash invested.
-14%
Cash On Cash
3.45%
Cap Rate
0.53
DSCR
$3,657
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $4,955 expenses = $1,298 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
$3,657
Total Expenses
$4,955
Mortgage P&I
66%
$2,430
Property Taxes
17%
$620
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914