Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.82% first-year return on $55,818 initial cash invested.
-0.82%
Cash On Cash
6.16%
Cap Rate
1.05
DSCR
$2,160
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,198
Mortgage P&I
60%
$1,295
Property Taxes
11%
$247
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1374 Valencia Rd, Niskayuna, NY 12309 | $3,200 | 3 | 2 | 1356 | 1.5 mi |
2411 Ave A, Ext, Schenectady, NY 12308 | $2,095 | 3 | 2 | 1500 | 0.5 mi |
2158 Rankin Rd, Niskayuna, NY 12309 | $2,415 | 3 | 2 | 1420 | 1.4 mi |
1155 Morningside Ave, Schenectady, NY 12309 | $2,400 | 3 | 2 | 1432 | 1.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality