Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.83% first-year return on $23,079 initial cash invested.
26.83%
Cash On Cash
12.45%
Cap Rate
2.09
DSCR
$1,580
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,580
Total Expenses
$1,064
Mortgage P&I
34%
$545
Property Taxes
4%
$70
Home Insurance
2%
$38
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
72 Tracy St, Unit 2, Buffalo, NY 14201 | $1,550 | 2 | 1 | 1065 | 0.6 mi |
72 Tracy St, Buffalo, NY 14201 | $1,500 | 2 | 1 | 1065 | 0.6 mi |
72 Tracy St, Unit 1, Buffalo, NY 14201 | $1,500 | 2 | 1 | 1065 | 0.6 mi |
769 Columbus Pkwy, Buffalo, NY 14213 | $1,100 | 2 | 1 | 800 | 0.8 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