Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.14% first-year return on $21,000 initial cash invested.
29.14%
Cash On Cash
13.57%
Cap Rate
2.18
DSCR
$2,050
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$1,540
Mortgage P&I
25%
$519
Property Taxes
23%
$464
Home Insurance
1%
$25
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
76 Santin Dr, Buffalo, NY 14225 | $2,000 | 3 | 1 | 1220 | 0.7 mi |
90 S Bellevue Ave, Depew, NY 14043 | $1,400 | 3 | 1 | 1100 | 2.4 mi |
64 Seton Rd, Buffalo, NY 14225 | $2,200 | 3 | 1 | 1089 | 2.7 mi |
51 W 2nd St, Depew, NY 14043 | $1,680 | 3 | 1 | 1008 | 1.7 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