Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.71% first-year return on $21,000 initial cash invested.
41.71%
Cash On Cash
16.1%
Cap Rate
2.59
DSCR
$1,860
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,999
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,130
Mortgage P&I
28%
$519
Property Taxes
5%
$92
Home Insurance
2%
$35
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Baynes St, Buffalo, NY 14213 | $2,195 | 3 | 2 | 1560 | 0.7 mi |
305 Bird Ave, Buffalo, NY 14213 | $2,500 | 3 | 2 | 1128 | 0.6 mi |
305 Bird Ave, Unit 3, Buffalo, NY 14213 | $2,500 | 3 | 1.5 | 1128 | 0.6 mi |
170 Potomac Ave, Buffalo, NY 14213 | $1,750 | 3 | 1 | 1154 | 0.3 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