Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.57% first-year return on $16,800 initial cash invested.
50.57%
Cash On Cash
17.79%
Cap Rate
2.97
DSCR
$1,580
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$872
Mortgage P&I
25%
$399
Property Taxes
2%
$34
Home Insurance
2%
$28
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 |
|---|---|---|---|---|---|
97 Oneida St, Buffalo, NY 14206 | $1,500 | 3 | 1 | 1076 | 0.8 mi |
1320 Clinton St, Buffalo, NY 14206 | $1,300 | 3 | 1 | 1144 | 1 mi |
115 Choate Ave, Buffalo, NY 14220 | $1,850 | 3 | 1.5 | 1035 | 2.2 mi |
23 Avondale Pl, Buffalo, NY 14210 | $1,900 | 3 | 1 | 1386 | 1.5 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