Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.78% first-year return on $26,229 initial cash invested.
14.78%
Cash On Cash
9.98%
Cap Rate
1.62
DSCR
$1,510
Rent
$323
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,187
Mortgage P&I
42%
$640
Property Taxes
7%
$109
Home Insurance
3%
$44
PManagement
10%
$151
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 |
|---|---|---|---|---|---|
11 Dupont St, Unit 1, Buffalo, NY 14208 | $1,300 | 3 | 1 | 1200 | 0.6 mi |
354 Bissell Ave, Buffalo, NY 14211 | $1,600 | 3 | 2 | 1600 | 1.2 mi |
36 Cornwall Ave, Buffalo, NY 14215 | $1,350 | 3 | 1 | 1100 | 1.2 mi |
378 Florida St, Buffalo, NY 14208 | $1,800 | 3 | 1 | 0.1 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