Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.4% first-year return on $27,069 initial cash invested.
16.4%
Cash On Cash
10.3%
Cap Rate
1.68
DSCR
$1,520
Rent
$370
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,069
Downpayment
20%
$25,780
Closing costs
1%
$1,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,150
Mortgage P&I
43%
$660
Property Taxes
3%
$50
Home Insurance
3%
$45
PManagement
10%
$152
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 |
|---|---|---|---|---|---|
231 Lord St, Buffalo, NY 14206 | $1,300 | 3 | 1 | 1400 | 1.4 mi |
23 Avondale Pl, Buffalo, NY 14210 | $1,900 | 3 | 1 | 1386 | 2.2 mi |
255 Longnecker St, Buffalo, NY 14206 | $1,200 | 3 | 1 | 1237 | 0.7 mi |
268 Fenton St, Buffalo, NY 14206 | $1,500 | 3 | 1 | 1344 | 1.9 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