Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.02% first-year return on $36,750 initial cash invested.
12.02%
Cash On Cash
9.27%
Cap Rate
1.57
DSCR
$2,450
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$2,082
Mortgage P&I
35%
$862
Property Taxes
21%
$523
Home Insurance
2%
$61
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
91 Springville Ave, Buffalo, NY 14226 | $2,350 | 4 | 2 | 1660 | 1 mi |
228 Highgate Ave, Buffalo, NY 14215 | $2,100 | 4 | 2 | 1500 | 1.4 mi |
307 Grandview Ave, Buffalo, NY 14223 | $2,795 | 4 | 2.5 | 1538 | 0.5 mi |
151 Conant Dr, Buffalo, NY 14223 | $2,495 | 4 | 2 | 1272 | 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