Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 74.6% first-year return on $18,900 initial cash invested.
74.6%
Cash On Cash
23.36%
Cap Rate
3.8
DSCR
$2,320
Rent
$1,175
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$1,145
Mortgage P&I
20%
$461
Property Taxes
2%
$49
Home Insurance
1%
$32
PManagement
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
270 Locust St, Buffalo, NY 14204 | $1,650 | 4 | 1.5 | 1485 | 1.2 mi |
94 Longview Ave, Buffalo, NY 14211 | $1,500 | 4 | 1 | 1275 | 1.1 mi |
97 Pershing Ave, Buffalo, NY 14211 | $1,800 | 4 | 1 | 2014 | 1.1 mi |
23 Oakgrove Ave, Buffalo, NY 14208 | $3,000 | 5 | 2 | 1760 | 0.6 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