Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.86% first-year return on $18,879 initial cash invested.
58.86%
Cash On Cash
19.93%
Cap Rate
3.24
DSCR
$2,110
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$1,184
Mortgage P&I
22%
$461
Property Taxes
7%
$141
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
91 Springville Ave, Buffalo, NY 14226 | $2,350 | 4 | 2 | 1660 | 1.2 mi |
228 Highgate Ave, Buffalo, NY 14215 | $2,100 | 4 | 2 | 1500 | 0.4 mi |
40 Niagara Falls Blvd, Buffalo, NY 14214 | $2,000 | 4 | 1.5 | 2132 | 0.6 mi |
78 Hempstead Ave, Buffalo, NY 14215 | $1,500 | 4 | 2 | 1368 | 1.4 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