528 Yates St

Albany, NY 12208
image0

4 bd, 1.5 ba | 1,290 sqft | Built in 1903

slider image
slider image
slider image
Curb View
List Price
$210,000

Initial Investment

$54,500

Purchase Price

$200,000

Down Payment

25%

Rent

$2,020

Total Return

$66,389

Annualized Return

19.0%

Cap Rate

7.7%

Gross Yield

12.1%

Cash Flow

$3,595

Appreciation

4.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

09/03/2021

Lease End

08/02/2022

Property Type

Townhouse

Lot Size

2,418

HOA

None

Flood Risk

Not Required

  • 4 bedrooms, 1.5 bathroom single-family house
  • Safe and quiet location one block away from the College of Saint Rose
  • Refinished hardwood floors 2020, in-unit washer & dryer, private deck & back yard
  • New boiler (2020) and new HW heater (2020)
  • Currently leased for $2,000/month

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$23,028

Expenses

-$5,760

Property Taxes

-$2,800

Loan Payments

-$10,873

Net Cash Flow

$3,595

See more in Financials

Similar Listings