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 Long-Term investment with a projected -11.57% first-year return on $125k initial cash invested.
-11.57%
Cash On Cash
3.66%
Cap Rate
0.64
DSCR
$3,729
Rent
-$1,201
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
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,729
Total Expenses
$4,930
Mortgage P&I
76%
$2,824
Property Taxes
25%
$929
Home Insurance
6%
$208
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0