Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.47% first-year return on $14,679 initial cash invested.
40.47%
Cash On Cash
15.78%
Cap Rate
2.65
DSCR
$1,540
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,045
Mortgage P&I
23%
$347
Property Taxes
18%
$274
Home Insurance
2%
$24
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
56 Reed Ave, Buffalo, NY 14218 | $1,700 | 3 | 1 | 1348 | 0.6 mi |
46 Kirkwood Dr, West Seneca, NY 14224 | $1,300 | 3 | 1 | 1228 | 2.4 mi |
66 Woodside Ave, Buffalo, NY 14220 | $2,000 | 3 | 1 | 1364 | 1.4 mi |
190 W Elmview Ave, Buffalo, NY 14218 | $1,250 | 3 | 2 | 1140 | 1.2 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