Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.87% first-year return on $27,279 initial cash invested.
14.87%
Cash On Cash
9.54%
Cap Rate
1.66
DSCR
$1,460
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,122
Mortgage P&I
43%
$622
Property Taxes
5%
$74
Home Insurance
3%
$46
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
97 Briggs Ave, Unit 1, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1190 | 0.6 mi |
150 Ontario St, # 2, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1162 | 0.5 mi |
112 Rosedale St, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1217 | 1.3 mi |
154 Germain St, Buffalo, NY 14207 | $1,600 | 3 | 1 | 1334 | 0.5 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