Unlock all features! Tap here to upgrade
LOT 2405 Five Brickyard Rd, Canandaigua, NY 14424
3 beds • 2 baths • 1735 sqft
$592,956
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $143k initial cash invested.
-2.26%
Cash On Cash
5.62%
Cap Rate
0.98
DSCR
$5,594
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$5,863
Mortgage P&I
50%
$2,824
Property Taxes
17%
$929
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615