Unlock all features! Tap here to upgrade
75 S Franklin Street, Saratoga Springs, NY 12866
3 beds • 3 baths • 2105 sqft
$1,150,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.11% first-year return on $260k initial cash invested.
-14.11%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$5,834
Rent
-$3,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,834 income − $8,886 expenses = $3,052 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$8,886
Mortgage P&I
100%
$5,828
Property Taxes
12%
$673
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642