Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.41% first-year return on $23,079 initial cash invested.
22.41%
Cash On Cash
11.76%
Cap Rate
1.89
DSCR
$1,520
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,089
Mortgage P&I
38%
$570
Property Taxes
6%
$86
Home Insurance
3%
$38
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
36 Cornwall Ave, Buffalo, NY 14215 | $1,350 | 3 | 1 | 1100 | 0.7 mi |
40 Kerns Ave, Buffalo, NY 14211 | $1,400 | 3 | 1.5 | 1146 | 0.6 mi |
685 Norfolk Ave, Buffalo, NY 14215 | $1,200 | 3 | 1 | 1008 | 0.6 mi |
315 Cornwall Ave, Buffalo, NY 14215 | $1,200 | 3 | 1 | 0.2 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