Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.18% first-year return on $20,979 initial cash invested.
35.18%
Cash On Cash
14.37%
Cap Rate
2.4
DSCR
$1,640
Rent
$615
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
6.4%
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
$1,640
Total Expenses
$1,025
Mortgage P&I
30%
$499
Property Taxes
4%
$65
Home Insurance
2%
$35
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
250 Ideal St, Buffalo, NY 14206 | $1,605 | 4 | 1 | 1395 | 1.5 mi |
50 Ideal St, Buffalo, NY 14206 | $1,600 | 4 | 1 | 1558 | 1.3 mi |
16 Mesmer Ave, Buffalo, NY 14220 | $1,675 | 4 | 1 | 1021 | 1.7 mi |
202 N Ogden St, Unit W, Buffalo, NY 14206 | $1,700 | 4 | 1 | 1711 | 1.6 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