Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.67% first-year return on $33,390 initial cash invested.
4.67%
Cash On Cash
7.43%
Cap Rate
1.26
DSCR
$1,440
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,310
Mortgage P&I
54%
$783
Property Taxes
7%
$97
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
124 Newfield St, Buffalo, NY 14207 | $1,300 | 4 | 1 | 1280 | 0.7 mi |
228 Newfield St, Buffalo, NY 14207 | $1,400 | 4 | 1 | 1375 | 0.8 mi |
293 Ontario St, Buffalo, NY 14207 | $1,200 | 3 | 1.5 | 1288 | 0.2 mi |
150 Ontario St, # 2, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1162 | 0.3 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