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 Long-Term investment with a projected -20% first-year return on $242k initial cash invested.
-20%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$3,889
Rent
-$4,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $7,913 expenses = $4,024 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,889
Total Expenses
$7,913
Mortgage P&I
150%
$5,828
Property Taxes
17%
$673
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0