Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.51% first-year return on $20,790 initial cash invested.
28.51%
Cash On Cash
12.96%
Cap Rate
2.13
DSCR
$1,480
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$986
Mortgage P&I
34%
$501
Property Taxes
4%
$65
Home Insurance
2%
$35
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
685 Norfolk Ave, Buffalo, NY 14215 | $1,200 | 3 | 1 | 1008 | 0.6 mi |
46 Merrimac St, Buffalo, NY 14214 | $1,600 | 3 | 1 | 975 | 1.3 mi |
36 Cornwall Ave, Buffalo, NY 14215 | $1,350 | 3 | 1 | 1100 | 1.3 mi |
58 Bickford Ave, Buffalo, NY 14215 | $1,400 | 3 | 2 | 1000 | 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