Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.75% first-year return on $20,979 initial cash invested.
31.75%
Cash On Cash
13.91%
Cap Rate
2.21
DSCR
$1,550
Rent
$555
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$995
Mortgage P&I
34%
$525
Property Taxes
2%
$31
Home Insurance
2%
$35
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
250 Ideal St, Buffalo, NY 14206 | $1,750 | 4 | 1 | 1395 | 1 mi |
14 Rutland Ave, Cheektowaga, NY 14212 | $2,000 | 4 | 1 | 1430 | 2.1 mi |
270 Locust St, Buffalo, NY 14204 | $1,650 | 4 | 1.5 | 1485 | 1.7 mi |
243 Weimar St, Buffalo, NY 14206 | $1,300 | 4 | 1 | 1855 | 2 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