Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 85.83% first-year return on $11,129 initial cash invested.
85.83%
Cash On Cash
26.02%
Cap Rate
4.24
DSCR
$1,640
Rent
$796
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$52,997
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,129
Downpayment
20%
$10,599
Closing costs
1%
$530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$844
Mortgage P&I
17%
$271
Property Taxes
8%
$128
Home Insurance
1%
$19
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2718 Seneca St, Buffalo, NY 14224 | $1,350 | 3 | 1 | 1040 | 2.6 mi |
115 Choate Ave, Buffalo, NY 14220 | $1,850 | 3 | 1.5 | 1035 | 1.7 mi |
427 Martin Rd, Buffalo, NY 14218 | $1,250 | 3 | 2 | 1134 | 1.4 mi |
56 Reed Ave, Buffalo, NY 14218 | $2,000 | 3 | 1.5 | 1348 | 0.8 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