Rental Property Investment Analysis
Investment metrics for 387 Riverside Dr, Johnson City, NY 13790
zillow
Triplex, Multi Family
📍 387 Riverside Dr, Johnson City, NY 13790
$145,000
🛏 5 bed
🚿 3 bath
📐 2,130 sqft
11
/ 100
Deal Score
F
High Risk Investment
Grade F · 11/100
Monthly Cash Flow
$-277
After all expenses
Cap Rate
3.93%
Below 6% threshold
Monthly Rent
$1,167/mo
Estimated
Total Expenses
$1,444/mo
All-in monthly
Cash-on-Cash
-9.97%
Low return
Annual Cash Flow
$-3,324
Per year
Break-Even Analysis
Break-Even Rent
$1,444 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major medical and educational employment hubs sustains consistent rental demand from healthcare and academic professionals.
- ▸The area offers a balanced suburban residential character with convenient access to regional highway networks for local commuters.
- ▸Established corridors provide essential retail and service accessibility that appeals to a stable long-term tenant demographic.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (11/100) with a negative cash flow of $-277/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Triplex, Multi Family at 387 Riverside Dr, Johnson City, NY 13790 is listed at $145,000 with 5 bed / 3 bath and 2,130 sq ft.
The estimated monthly rent is $1,167, generating a negative monthly cash flow of $-277 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.93% and the cash-on-cash return is -9.97%. This deal received a score of 11/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk