Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.86% first-year return on $20,790 initial cash invested.
31.86%
Cash On Cash
13.7%
Cap Rate
2.29
DSCR
$1,680
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,128
Mortgage P&I
29%
$494
Property Taxes
10%
$162
Home Insurance
2%
$35
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
115 Edson St, West Seneca, NY 14210 | $1,375 | 4 | 2 | 1818 | 1.7 mi |
120 Aldrich Pl, Buffalo, NY 14220 | $2,200 | 4 | 1.5 | 1668 | 1.6 mi |
318 Holly St, Buffalo, NY 14206 | $2,300 | 4 | 2 | 1900 | 1.8 mi |
16 Mesmer Ave, Buffalo, NY 14220 | $1,675 | 4 | 1 | 1021 | 0.5 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