Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 84.94% first-year return on $18,480 initial cash invested.
84.94%
Cash On Cash
25.28%
Cap Rate
4.39
DSCR
$2,470
Rent
$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$88,000
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,480
Downpayment
20%
$17,600
Closing costs
1%
$880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$1,162
Mortgage P&I
17%
$422
Property Taxes
3%
$66
Home Insurance
1%
$31
PManagement
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
270 Locust St, Buffalo, NY 14204 | $1,650 | 4 | 1.5 | 1485 | 0.1 mi |
201 Lemon St, Buffalo, NY 14204 | $1,400 | 5 | 1.5 | 1566 | 0.2 mi |
42 Oakland Pl, Buffalo, NY 14222 | $3,500 | 3 | 2.5 | 1960 | 1 mi |
455 Linwood Ave, Buffalo, NY 14209 | $3,250 | 4 | 2.5 | 3841 | 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