Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 48.15% first-year return on $14,679 initial cash invested.
48.15%
Cash On Cash
17.63%
Cap Rate
2.8
DSCR
$1,420
Rent
$589
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$831
Mortgage P&I
26%
$367
Property Taxes
5%
$71
Home Insurance
2%
$24
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
72 Tracy St, Buffalo, NY 14201 | $1,500 | 2 | 1 | 1065 | 1.9 mi |
23 Lord St, Buffalo, NY 14210 | $1,200 | 2 | 1 | 798 | 0.9 mi |
32 Tracy St, Unit A, Buffalo, NY 14201 | $1,850 | 2 | 1.5 | 1300 | 1.8 mi |
97 Oneida St, Buffalo, NY 14206 | $1,500 | 3 | 1 | 1076 | 1.1 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