Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 142.66% first-year return on $6,090 initial cash invested.
142.66%
Cash On Cash
38.81%
Cap Rate
6.25
DSCR
$1,270
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$29,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,090
Downpayment
20%
$5,800
Closing costs
1%
$290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$546
Mortgage P&I
12%
$150
Property Taxes
4%
$55
Home Insurance
1%
$10
PManagement
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15 Glenn St, Buffalo, NY 14206 | $1,100 | 2 | 1 | 1092 | 1.6 mi |
23 Lord St, Buffalo, NY 14210 | $1,200 | 2 | 1 | 798 | 0.3 mi |
197 Cable Front St, Unit Lower, Buffalo, NY 14206 | $1,145 | 2 | 1 | 1.9 mi | |
1320 Clinton St, Buffalo, NY 14206 | $1,300 | 3 | 1 | 1144 | 0.9 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