Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.54% first-year return on $18,879 initial cash invested.
43.54%
Cash On Cash
16.19%
Cap Rate
2.72
DSCR
$1,650
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$965
Mortgage P&I
27%
$446
Property Taxes
4%
$59
Home Insurance
2%
$32
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
97 Oneida St, Buffalo, NY 14206 | $1,500 | 3 | 1 | 1076 | 1.5 mi |
21 College St, Buffalo, NY 14201 | $1,850 | 3 | 1 | 1104 | 2.3 mi |
1320 Clinton St, Buffalo, NY 14206 | $1,300 | 3 | 1 | 1144 | 2 mi |
227 Efner St, Buffalo, NY 14201 | $1,725 | 3 | 1 | 1380 | 2.2 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