Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.92% first-year return on $16,779 initial cash invested.
52.92%
Cash On Cash
18.26%
Cap Rate
3.07
DSCR
$1,610
Rent
$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$870
Mortgage P&I
25%
$396
Property Taxes
2%
$28
Home Insurance
2%
$28
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
471 Doat St, Buffalo, NY 14211 | $1,400 | 4 | 1 | 1550 | 0.4 mi |
50 Ideal St, Buffalo, NY 14206 | $1,600 | 4 | 1 | 1558 | 1.4 mi |
202 N Ogden St, Unit W, Buffalo, NY 14206 | $1,700 | 4 | 1 | 1711 | 1.1 mi |
250 Ideal St, Buffalo, NY 14206 | $1,605 | 4 | 1 | 1395 | 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