This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $114k initial cash invested.
-15.11%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$3,340
Rent
-$1,438
Cashflow
Cash Flow
$3,340 income − $4,778 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,340
Total Expenses
$4,778
Mortgage P&I
82%
$2,732
Property Taxes
30%
$988
Home Insurance
6%
$190
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
312 Elm St, Fayetteville, NY 13066 | $3,800 | 4 | 3.5 | 2526 | 1.3 mi |
107 Margo Ln, Fayetteville, NY 13066 | $2,850 | 4 | 3 | 1800 | 0.6 mi |
4956 Tinderbox Cir, Manlius, NY 13104 | $3,500 | 4 | 2.5 | 2132 | 1.7 mi |
Projection Charts
Investment Value YoY