Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.52% first-year return on $20,979 initial cash invested.
37.52%
Cash On Cash
15.11%
Cap Rate
2.43
DSCR
$1,690
Rent
$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,034
Mortgage P&I
31%
$518
Property Taxes
3%
$43
Home Insurance
2%
$35
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
222 Lisbon Ave, Buffalo, NY 14215 | $1,400 | 4 | 1 | 1300 | 0.7 mi |
321 Eggert Rd, Buffalo, NY 14215 | $2,000 | 4 | 1 | 1323 | 1.1 mi |
260 Millicent Ave, Buffalo, NY 14215 | $1,600 | 4 | 1 | 1346 | 0.9 mi |
94 Longview Ave, Buffalo, NY 14211 | $1,500 | 4 | 1 | 1275 | 1.5 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