Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.71% first-year return on $19,110 initial cash invested.
44.71%
Cash On Cash
16.22%
Cap Rate
2.82
DSCR
$1,640
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$928
Mortgage P&I
27%
$436
Property Taxes
2%
$34
Home Insurance
2%
$32
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
97 Oneida St, Buffalo, NY 14206 | $1,500 | 3 | 1 | 1076 | 0.1 mi |
1320 Clinton St, Buffalo, NY 14206 | $1,300 | 3 | 1 | 1144 | 1 mi |
101 Regent St, Buffalo, NY 14206 | $1,600 | 3 | 1 | 987 | 1.8 mi |
228 Pine St, Buffalo, NY 14204 | $2,500 | 3 | 1.5 | 1360 | 1 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