Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.22% first-year return on $16,590 initial cash invested.
40.22%
Cash On Cash
15.31%
Cap Rate
2.66
DSCR
$1,460
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$904
Mortgage P&I
26%
$379
Property Taxes
8%
$117
Home Insurance
2%
$28
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
94 Longview Ave, Buffalo, NY 14211 | $1,500 | 4 | 1 | 1275 | 0.3 mi |
50 Carl St, Buffalo, NY 14215 | $1,500 | 4 | 1 | 1272 | 0.8 mi |
378 Florida St, Buffalo, NY 14208 | $1,700 | 3 | 1 | 1100 | 0.2 mi |
36 Cornwall Ave, Buffalo, NY 14215 | $1,350 | 3 | 1 | 1100 | 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