Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 113.79% first-year return on $12,117 initial cash invested.
113.79%
Cash On Cash
32.46%
Cap Rate
5.22
DSCR
$2,260
Rent
$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$57,700
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,117
Downpayment
20%
$11,540
Closing costs
1%
$577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$1,111
Mortgage P&I
13%
$299
Property Taxes
9%
$204
Home Insurance
1%
$20
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
74 Columbia Pkwy, West Seneca, NY 14224 | $2,500 | 3 | 1.5 | 2171 | 3.5 mi |
94 S Prince Dr, Depew, NY 14043 | $2,500 | 3 | 1.5 | 2552 | 1.5 mi |
72 Garland Ave, Buffalo, NY 14206 | $1,800 | 3 | 2 | 3.1 mi | |
485 Harlem Rd, Buffalo, NY 14224 | $2,500 | 3 | 2.5 | 1675 | 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