Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.1% first-year return on $28,329 initial cash invested.
11.1%
Cash On Cash
9.14%
Cap Rate
1.49
DSCR
$1,500
Rent
$262
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,238
Mortgage P&I
46%
$691
Property Taxes
7%
$110
Home Insurance
3%
$47
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
97 Briggs Ave, Unit 1, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1190 | 1 mi |
106 Mayer Ave, Buffalo, NY 14207 | $1,200 | 3 | 1 | 1139 | 0.8 mi |
43 Copeland Pl, Buffalo, NY 14207 | $1,100 | 3 | 1 | 1232 | 0.8 mi |
58 Gallatin Ave, Buffalo, NY 14207 | $1,300 | 3 | 1 | 1140 | 0.8 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