75 Pioneer Village Road, Bolton Landing, NY 12814
3 beds • 2 baths • 1458 sqft
$999,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.13% first-year return on $210k initial cash invested.
-26.13%
Cash On Cash
1.15%
Cap Rate
0.18
DSCR
$2,271
Rent
-$4,568
Cashflow
Cash Flow
$2,271 income − $6,839 expenses = $4,568 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,271
Total Expenses
$6,839
Mortgage P&I
238%
$5,412
Property Taxes
17%
$390
Home Insurance
15%
$350
HOA
4%
$96
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0