Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.35% first-year return on $29,379 initial cash invested.
7.35%
Cash On Cash
8.33%
Cap Rate
1.35
DSCR
$1,490
Rent
$180
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,310
Mortgage P&I
48%
$717
Property Taxes
11%
$158
Home Insurance
3%
$49
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
154 Germain St, Buffalo, NY 14207 | $1,600 | 3 | 1 | 1334 | 0.2 mi |
368 Dearborn St, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1464 | 0.5 mi |
43 Copeland Pl, Buffalo, NY 14207 | $1,100 | 3 | 1 | 1232 | 0.8 mi |
97 Briggs Ave, Unit 1, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1190 | 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