Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.97% first-year return on $19,677 initial cash invested.
23.97%
Cash On Cash
12.05%
Cap Rate
1.96
DSCR
$1,360
Rent
$393
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$93,700
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,677
Downpayment
20%
$18,740
Closing costs
1%
$937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$967
Mortgage P&I
35%
$480
Property Taxes
7%
$100
Home Insurance
2%
$33
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19 Myron Ave, Kenmore, NY 14217 | $1,400 | 2 | 1 | 1140 | 1.1 mi |
107 Germain Family St, Unit Single, Buffalo, NY 14207 | $900 | 2 | 1 | 0.7 mi | |
60 Mandan St, Buffalo, NY 14216 | $1,800 | 3 | 1 | 1120 | 0.4 mi |
106 Mayer Ave, Buffalo, NY 14207 | $1,200 | 3 | 1 | 1139 | 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