OFF_MARKETNeutral Deal2 days on market

77 Norwood Dr

77 Norwood Dr, Buffalo, NY 14224, Buffalo, NY 14224
$299,999
Zestimate®:$295,500

Listing Price

Property image 1
77 Norwood Dr, Buffalo, NY 14224
Loc: Buffalo, NY
Days Listed
2
Tax Assessed
$52k
Zestimate®
$296k
Market Rate
Lot Size
6,534 sqft
Rent Estimate
$2,332/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
1.8 mi away
5

East Middle School

6-8
1.1 mi away
7

West Seneca East Senior High School

9-12
1.1 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
6.48%
Total ROI
99.8%
Cash Flow
$64/mo
DSCR
1.04
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
2026-05-08Sold$290,000$178
2026-04-06Pending sale$299,999$184
2026-02-24Listed for sale$299,999$184
1995-10-23Sold$86,000$53

Tax History

YearProperty TaxTax Assessment
2025$0$52,000
2024$0$52,000
2023$0$52,000
2022$0$52,000
2021$0$52,000
2020$0$52,000
2019$0$52,000
2018$0$52,000
2017$3,396.46$52,000
2016$1,978.18$52,000
2015$0$52,000
2014$0$52,000
2013$0$52,000
2012$0$52,000
2011$0$52,000
2010$0$52,000
2009$0$52,000
2008$0$52,000
2007$0$52,000
2006$0$52,000
2005$0$52,000
2004$0$52,000
2003$0$52,000
2002$0$52,000
2001$0$52,000
2000$0$52,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,632
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: $299,999Rent Basis: Observed Comp Model ($2,332/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.48%

NOI: $19,453/yr

Cash-on-Cash Yield
1.1%

On $69,000 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.8%

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)-$75/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$233/mo
Property Management (8% of rent)-$187/mo
Total Pure Operating Expenses-$711/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,332/mo
Less: Operating Expenses-$711/mo
Net Operating Income (NOI)+$1,621/mo
Less: Debt Service (30yr @ 6.75%)-$1,557/mo
Net Cash Flow
$64/mo
$774/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Buffalo.