Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.04% first-year return on $23,079 initial cash invested.
40.04%
Cash On Cash
15.72%
Cap Rate
2.53
DSCR
$1,990
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$1,220
Mortgage P&I
29%
$570
Property Taxes
5%
$94
Home Insurance
2%
$38
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
31 University Ct, Buffalo, NY 14226 | $2,400 | 3 | 1 | 1385 | 1 mi |
31 University Ct, Amherst, NY 14226 | $2,600 | 3 | 1 | 1430 | 1 mi |
251 University Ave, Buffalo, NY 14223 | $2,000 | 3 | 1 | 1265 | 1.4 mi |
49 Elmer Ave, Buffalo, NY 14215 | $1,500 | 3 | 1 | 1500 | 0.8 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