Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 88.54% first-year return on $10,490 initial cash invested.
88.54%
Cash On Cash
26.4%
Cap Rate
4.41
DSCR
$1,530
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$49,950
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,490
Downpayment
20%
$9,990
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$756
Mortgage P&I
16%
$249
Property Taxes
6%
$92
Home Insurance
1%
$18
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
72 Tracy St, Unit 2, Buffalo, NY 14201 | $1,550 | 2 | 1 | 1065 | 1.9 mi |
72 Tracy St, Buffalo, NY 14201 | $1,500 | 2 | 1 | 1065 | 1.9 mi |
72 Tracy St, Unit 1, Buffalo, NY 14201 | $1,500 | 2 | 1 | 1065 | 1.9 mi |
194 Carlton St, Buffalo, NY 14204 | $2,600 | 2 | 1 | 1200 | 2.2 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