Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 109.83% first-year return on $10,500 initial cash invested.
109.83%
Cash On Cash
31.34%
Cap Rate
5.16
DSCR
$1,850
Rent
$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$889
Mortgage P&I
14%
$253
Property Taxes
7%
$138
Home Insurance
1%
$18
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
318 Holly St, Buffalo, NY 14206 | $2,300 | 4 | 2 | 1900 | 0.4 mi |
115 Edson St, West Seneca, NY 14210 | $1,375 | 4 | 2 | 1818 | 1.4 mi |
243 Weimar St, Buffalo, NY 14206 | $1,300 | 4 | 1 | 1855 | 0.3 mi |
55 Lackawanna Ave, Buffalo, NY 14212 | $2,400 | 4 | 2.5 | 1434 | 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