Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.45% first-year return on $25,179 initial cash invested.
21.45%
Cash On Cash
11.35%
Cap Rate
1.87
DSCR
$1,570
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,120
Mortgage P&I
39%
$606
Property Taxes
4%
$65
Home Insurance
3%
$42
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
50 Pavonia St, Buffalo, NY 14207 | $1,650 | 4 | 2 | 1848 | 0.8 mi |
48 Heward Ave, Buffalo, NY 14207 | $1,300 | 4 | 1 | 1730 | 0.8 mi |
161 Farmer St, Buffalo, NY 14207 | $1,300 | 4 | 1 | 1512 | 0.1 mi |
401 Military Rd, Buffalo, NY 14207 | $1,699 | 4 | 1 | 0.8 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