Rental Property Investment Analysis
Investment metrics for 6 Talbot Dr, Penfield, NY 14526
zillow
Townhouse, Condominium
📍 6 Talbot Dr, Penfield, NY 14526
$99,999
🛏 2 bed
🚿 3 bath
📐 1,424 sqft
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-625
After all expenses
Cap Rate
-1.28%
Below 6% threshold
Monthly Rent
$700/mo
Estimated
Total Expenses
$1,325/mo
All-in monthly
Cash-on-Cash
-32.62%
Low return
Annual Cash Flow
$-7,502
Per year
Break-Even Analysis
Break-Even Rent
$1,325 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (0/100) with a negative cash flow of $-625/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse, Condominium at 6 Talbot Dr, Penfield, NY 14526 is listed at $99,999 with 2 bed / 3 bath and 1,424 sq ft.
The estimated monthly rent is $700, generating a negative monthly cash flow of $-625 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is -1.28% and the cash-on-cash return is -32.62%. This deal received a score of 0/100 (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