Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 71.38% first-year return on $12,390 initial cash invested.
71.38%
Cash On Cash
22.66%
Cap Rate
3.74
DSCR
$1,580
Rent
$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,390
Downpayment
20%
$11,800
Closing costs
1%
$590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$843
Mortgage P&I
19%
$298
Property Taxes
7%
$113
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1927 Seneca St, Buffalo, NY 14210 | $1,400 | 3 | 1 | 1196 | 1.5 mi |
34 Hayden St, Unit Back, Buffalo, NY 14210 | $1,600 | 3 | 1 | 1200 | 1.5 mi |
46 Kirkwood Dr, West Seneca, NY 14224 | $1,300 | 3 | 1 | 1228 | 1.3 mi |
66 Woodside Ave, Buffalo, NY 14220 | $2,000 | 3 | 1 | 1364 | 0.4 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