3650 2nd St Buffalo, New York

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$39,392

Median of 25 comps selected by Adam, creator of this analysis.

$5k

$30k

$60k

$90k


Apartment with Brand new furniture and parking	$87,184	$62,420	$456	52.4%	2	6	47	3	2	$119	❌	❌	✅	Yes / Yes	❌	⭐️ 4.83 (40)	Profile
7BR Home + Game Room \| 15 Min to New Bills Stadium	$72,895	$51,597	$910	21.9%	2	15	62	10	1	$272	❌	❌	✅	Yes / Yes	❌	⭐️ 4.79 (29)	Profile
Brand new apartment with private bath in each room	$71,446	$53,332	$407	48.1%	2	5	47	2	2	$119	❌	❌	✅	Yes / Yes	❌	⭐️ 4.83 (24)	Profile
Cozy house with king bed parking fenced yard	$68,739	$34,177	$433	43.5%	2	8	25	4	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (32)	Profile
Brand new furniture with parking	$54,744	$40,743	$324	46.3%	2	6	43	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.5 (6)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$2,686/mo

Avg profit / month

$68/mo

Best profit month

Jul $2,094

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.2%

Cap Rate

7.25%

Return on Investment

19%