Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.69% first-year return on $14,280 initial cash invested.
52.69%
Cash On Cash
18.32%
Cap Rate
3.06
DSCR
$1,440
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$68,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,280
Downpayment
20%
$13,600
Closing costs
1%
$680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$813
Mortgage P&I
24%
$339
Property Taxes
5%
$76
Home Insurance
2%
$24
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
355 S Ogden St, Buffalo, NY 14206 | $2,200 | 3 | 1.5 | 1630 | 1.4 mi |
108 Halstead Ave, Buffalo, NY 14212 | $1,700 | 3 | 1.5 | 1710 | 2.1 mi |
23 Avondale Pl, Buffalo, NY 14210 | $1,900 | 3 | 1 | 1386 | 1.1 mi |
542 Mckinley Pkwy, Buffalo, NY 14220 | $1,850 | 3 | 1.5 | 1788 | 2.1 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