280 Ruskey Ln Hyde Park, NY, 12538
3 bed • 3 bath • 9 guests
Est. $2,873/mo

Inquire about this property
Contact Agent
$624,600
Zestimate
$93,137
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$27,543
Profit
Revenue
$93,137
Operating Expenses
$25,188
Operating Income
$67,949
Mortgage & Taxes
$40,407
Profit (Cash Flow)
$27,543
$146,520
Cash Investment
Down Payment
$119,800
Renos & Furnishing
$8,750
Closing Costs
$17,970
Total
$146,520
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.79%
Cap Rate
11.34%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$28,429
Deductible property tax
$5,930
Your total deduction
$48,887
Your adjusted annual income
$150,000 - $48,887 = $101,113
Taxes on $101,113 (30%)
$30,334
Your old tax bill
$45,000
Your new tax bill
$30,334
Estimated tax savings
$14,666
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
36,155 sqft
Year built:
1870
Size:
3,179 sqft
Type:
SFR
Parking:
5
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 36,155 sqft
- Building area: 3,179 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: AR5A
- Land Use: Residential
- Parcel Number: 132400 6366-00-225282-0000
- Flood Zone: No
Tax Info
- Year Assessed: 2021
- Assessed Value: $531,000
- County Est. Land Value: $70,000
- Assessed Land Value: $70,000
- County Est. Structure Value: $461,000
Market Estimate: $579,495
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
07/30/20 | $463,000 | 80% | Allison Hunter |
08/06/10 | $305,000 | 70% | Stephen A Kondysar Jr. |
Ownership
- Name: Allison Hunter
- Owner Occupied: Yes
- Owner Mailing Address: 280 Ruskey Ln, Hyde Park, Ny 12538
- Years Owned: 37
- Home Equity: -
- Mortgage Balance Remaining: $370,400
- Financed amount: 70%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No