Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.35% first-year return on $18,900 initial cash invested.
18.35%
Cash On Cash
10.96%
Cap Rate
1.74
DSCR
$1,200
Rent
$289
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$911
Mortgage P&I
39%
$473
Property Taxes
8%
$94
Home Insurance
3%
$32
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
165 Saint James Pl, Unit Upper, Buffalo, NY 14222 | $1,300 | 2 | 1 | 1000 | 1.4 mi |
378 Florida St, Buffalo, NY 14208 | $1,800 | 3 | 1 | 0.2 mi | |
2075 Main St, Apt 12, Buffalo, NY 14208 | $1,275 | 2 | 1 | 674 | 0.4 mi |
2075 Main St, Apt 4, Buffalo, NY 14208 | $1,250 | 2 | 1 | 674 | 0.4 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