Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.89% first-year return on $23,079 initial cash invested.
25.89%
Cash On Cash
12.6%
Cap Rate
2
DSCR
$1,560
Rent
$498
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,062
Mortgage P&I
37%
$578
Property Taxes
3%
$40
Home Insurance
2%
$38
PManagement
10%
$156
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 |
|---|---|---|---|---|---|
253 Shirley Ave, Buffalo, NY 14215 | $1,575 | 3 | 1 | 900 | 1.6 mi |
685 Norfolk Ave, Buffalo, NY 14215 | $1,200 | 3 | 1 | 1008 | 1.1 mi |
101 Regent St, Buffalo, NY 14206 | $1,600 | 3 | 1 | 987 | 2.1 mi |
151 Edison Ave, Buffalo, NY 14215 | $1,400 | 3 | 1 | 1197 | 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