Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 138.54% first-year return on $9,450 initial cash invested.
138.54%
Cash On Cash
37.55%
Cap Rate
6.31
DSCR
$1,890
Rent
$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$799
Mortgage P&I
12%
$223
Property Taxes
4%
$70
Home Insurance
1%
$16
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
270 Locust St, Buffalo, NY 14204 | $1,650 | 4 | 1.5 | 1485 | 0.2 mi |
21 College St, Buffalo, NY 14201 | $1,850 | 3 | 1 | 1104 | 0.9 mi |
228 Pine St, Buffalo, NY 14204 | $2,500 | 3 | 1.5 | 1360 | 0.9 mi |
62 Trinity Pl, Buffalo, NY 14201 | $1,850 | 3 | 1 | 1672 | 0.9 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