Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.82% first-year return on $25,179 initial cash invested.
15.82%
Cash On Cash
10.17%
Cap Rate
1.65
DSCR
$1,400
Rent
$332
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,068
Mortgage P&I
44%
$614
Property Taxes
3%
$48
Home Insurance
3%
$42
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
120 Alpine Pl, Buffalo, NY 14225 | $1,800 | 2 | 1 | 1169 | 1.3 mi |
190 Halstead Ave, Buffalo, NY 14212 | $1,200 | 2 | 1.5 | 1339 | 0.6 mi |
296 Lackawanna Ave, Buffalo, NY 14212 | $1,500 | 2 | 1 | 1015 | 0.5 mi |
15 Glenn St, Buffalo, NY 14206 | $1,100 | 2 | 1 | 1092 | 1.6 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