Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.9% first-year return on $18,879 initial cash invested.
38.9%
Cash On Cash
15.32%
Cap Rate
2.52
DSCR
$1,620
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,008
Mortgage P&I
28%
$455
Property Taxes
6%
$100
Home Insurance
2%
$32
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
40 Kerns Ave, Buffalo, NY 14211 | $1,400 | 3 | 1.5 | 1146 | 1.8 mi |
268 Cass Ave, Cheektowaga, NY 14206 | $2,100 | 3 | 2 | 982 | 1.5 mi |
220 Michael Ave, Buffalo, NY 14212 | $1,800 | 3 | 1.5 | 1296 | 0.8 mi |
63 W Grand Blvd, Cheektowaga, NY 14225 | $2,300 | 3 | 2.5 | 1175 | 2.2 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