Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
205 Cemetery Rd.
Oswego, NY 29851
Asking Price
$220K
Asset Type
Student Housing Multifamily
Class
Class B
What's Special
Single Family Rental or Student Housing 10.70% CAP <ul><li>Rent: $2,700/month = $32,400/year</li><li>Net Operating Income (NOI): $24,477</li><li>Capitalization Rate (CAP): 10.7%</li><li>Total Annual Expenses: $7,923</li><li>Taxes: $3,295/year</li><li>Insurance: $1,200/year</li><li>With Current Tenants. Tenants will be vacating the property 5/15/26</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
36.38%
DSCR
6.13
Strong
Cash-on-Cash
101.48%
Monthly Payment
$1,087.945
Annual Cash Flow
$66,944.657
