Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.95% first-year return on $20,979 initial cash invested.
36.95%
Cash On Cash
15.09%
Cap Rate
2.42
DSCR
$1,830
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,184
Mortgage P&I
28%
$518
Property Taxes
8%
$154
Home Insurance
2%
$35
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Depew Ave, Buffalo, NY 14214 | $2,700 | 4 | 1 | 1.2 mi | |
222 Lisbon Ave, Buffalo, NY 14215 | $1,400 | 4 | 1 | 1300 | 0.6 mi |
126 Jasper Dr, Buffalo, NY 14226 | $475 | 4 | 2 | 1000 | 1 mi |
129 Stevenson Blvd, Buffalo, NY 14226 | $2,300 | 4 | 1.5 | 1260 | 1.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality