Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.62% first-year return on $25,200 initial cash invested.
22.62%
Cash On Cash
11.54%
Cap Rate
1.93
DSCR
$1,610
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,135
Mortgage P&I
37%
$599
Property Taxes
5%
$76
Home Insurance
3%
$42
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
50 Randolph Ave, Buffalo, NY 14211 | $1,550 | 3 | 1 | 1225 | 0.5 mi |
80 Haller Ave, Unit Lower, Cheektowaga, NY 14211 | $1,300 | 3 | 1 | 1108 | 0.6 mi |
6 Miami Pkwy, Buffalo, NY 14225 | $2,000 | 3 | 1 | 1170 | 1.9 mi |
255 Longnecker St, Buffalo, NY 14206 | $1,200 | 3 | 1 | 1237 | 1.7 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