Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.71% first-year return on $18,879 initial cash invested.
38.71%
Cash On Cash
15.48%
Cap Rate
2.55
DSCR
$1,920
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,311
Mortgage P&I
24%
$455
Property Taxes
17%
$325
Home Insurance
2%
$32
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
66 Woodside Ave, Buffalo, NY 14220 | $2,000 | 3 | 1 | 1364 | 3.5 mi |
4803 Chapman Pkwy, Hamburg, NY 14075 | $1,800 | 3 | 1 | 1080 | 3.4 mi |
56 Reed Ave, Buffalo, NY 14218 | $1,900 | 3 | 1.5 | 1348 | 2.6 mi |
3319 McKinley, Blasdell, NY 14075 | $1,880 | 3 | 1.5 | 1487 | 1.7 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