OFF_MARKETRisky Deal3 days on market

120 Dartwood Dr

120 Dartwood Dr, Cheektowaga, NY 14227, Cheektowaga, NY 14227
$279,900
Zestimate®:$335,000$55,100 Under Market

Listing Price

Property image 1
120 Dartwood Dr, Cheektowaga, NY 14227
Loc: Cheektowaga, NY
Days Listed
3
Tax Assessed
$245k
Zestimate®
$335k
16% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$2,178/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Clinton Elementary School

K-5
1.1 mi away
5

East Middle School

6-8
2.5 mi away
7

West Seneca East Senior High School

9-12
2.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.25%
Total ROI
73.0%
Cash Flow
$-227/mo
DSCR
0.84
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-13Sold$327,120$236
2026-03-04Pending sale$279,900$202
2026-02-23Listed for sale$279,900$202
2025-11-13Sold$176,000$127
2025-09-05Pending sale$149,900$108
2025-08-25Listed for sale$149,900$108

Tax History

YearProperty TaxTax Assessment
2025$0$184,000
2024$0$184,000
2023$0$184,000
2022$0$184,000
2021$0$160,100
2020$0$115,000
2019$0$115,000
2018$0$115,000
2017$3,526.05$115,000
2016$2,625.66$115,000
2015$0$115,000
2014$0$115,000
2013$0$71,300
2012$0$71,300
2011$0$71,300
2010$0$63,000
2009$0$63,000
2008$0$63,000
2007$0$63,000
2006$0$57,500
2005$0$57,500
2004$0$57,500
2003$0$57,500
2002$0$57,500
2001$0$57,500
2000$0$45,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,387
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $279,900Rent Basis: Observed Comp Model ($2,178/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.25%

NOI: $14,705/yr

Cash-on-Cash Yield
-4.2%

On $64,377 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+73.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.72% of basis)-$352/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$218/mo
Property Management (8% of rent)-$174/mo
Total Pure Operating Expenses-$953/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,178/mo
Less: Operating Expenses-$953/mo
Net Operating Income (NOI)+$1,225/mo
Less: Debt Service (30yr @ 6.75%)-$1,452/mo
Net Cash Flow
$-227/mo
$-2,723/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cheektowaga.