About 70 Harmonia St, Buffalo, NY 14211

 Property Details

  • Selling Price$29,000.00
  • Covered Area1274 Sqr Ft
  • Lot Area2400 Sqr Ft
  • Build Year1920
  • Bedrooms3
  • Bathrooms1.0
  • GarageYes
  • BasementYes
  • Price per Sqr Ft$22.76
  • High Yield
  • Low Investment
  • Capital Growth

Property Income

  • Monthly Rent$650.00
  • Yearly Rent$7,800.00
  • Other Monthly Income$0.00
  • Other Yearly Income$0.00
  • Total Monthly Income$650.00
  • Total Yearly Income$7,800.00

Property Expenses

  • Yearly Property Taxes$693.00
  • Monthly Property Taxes$57.75
  • Water$50.00
  • Other Utilities$0.00
  • Insurance$29.17
  • HOA Fees$0.00
  • Vacancy ProvisionNo
  • Maintenance ProvisionNo
  • Maintenance Fee:
  •   -Monthly$0.00
  •   -Yearly$0.00
  • Total Monthly Expenses$201.92
  • Total Yearly Expenses$2,423.04

Renovations

  • Furnace
  • Hot water tank
  • Roof
  • Flooring
  • Kitchen/Bathrooms
  • Electrical
  • Plumbing
  • Heating & Cooling

Net Cash Flow

  • Net Cash Flow Monthly$448.08
  • Net Cash Flow Yearly$5,376.96
  • Net ROI 18.54%