Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.19% first-year return on $18,900 initial cash invested.
36.19%
Cash On Cash
14.84%
Cap Rate
2.38
DSCR
$1,520
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,520
Total Expenses
$950
Mortgage P&I
31%
$467
Property Taxes
4%
$56
Home Insurance
2%
$32
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
243 Weimar St, Buffalo, NY 14206 | $1,300 | 4 | 1 | 1855 | 1.9 mi |
231 Lord St, Buffalo, NY 14206 | $1,300 | 3 | 1 | 1400 | 0.9 mi |
23 Avondale Pl, Buffalo, NY 14210 | $1,900 | 3 | 1 | 1386 | 1.5 mi |
318 Holly St, Buffalo, NY 14206 | $2,300 | 4 | 2 | 1900 | 2.1 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