About 172 Zenner St. Buffalo, New York

House details House Renovations done
Bedroom 4 furnace
Bath 1 hot water tank
Yard 3,240Sq.Ft. roof
Sq. feet 740Sq.Ft. flooring
Built 1915 kitchen/bathrooms
Garage No electrical
Basement Yes plumbing
Rent $700.00 heating & cooling
Management fee $120
 
Income & ROI Monthly Yearly
Net income $492.50 $5,910.00
Roi (net cash on cash return) 21%
Expenses Monthly Yearly
Taxes $50.00 $600.00
Insurance $37.50 $450
Management fee $120 $1,440
Total expense $207.50 $2,490.00
Net income $492.50 $5,910.00
Roi (net cash on cash return) 21%
Projected sale price (5 years) $46,000
Combined return over 5 years $47,050
Combibed ROI per year $9,410
Combibed ROI % per year 33.02%