OFF_MARKETGood Deal2 days on market

211 Liston St

211 Liston St, Buffalo, NY 14223, Buffalo, NY 14223
$315,000
Zestimate®:$356,900$41,900 Under Market

Listing Price

Property image 1
211 Liston St, Buffalo, NY 14223
Loc: Buffalo, NY
Days Listed
2
Tax Assessed
$56k
Zestimate®
$357k
12% Under Valued
Lot Size
6,050 sqft
Rent Estimate
$2,623/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

Herbert Hoover Elementary School

K-5
0.2 mi away
8

Herbert Hoover Middle School

5-7
0.2 mi away
4

Kenmore West Senior High School

8-12
0.4 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
7.01%
Total ROI
111.1%
Cash Flow
$205/mo
DSCR
1.13
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
2026-05-04Sold$350,000$220
2026-03-08Pending sale$315,000$198
2026-03-05Contingent$315,000$198
2026-02-24Listed for sale$315,000$198
2022-02-10Sold$300,000$188
2021-12-22Pending sale$274,900$172
2021-12-14Price change$274,900$172
2021-11-16Listed for sale$280,000$176
2020-01-13Sold$194,000$122
2019-11-05Pending sale$169,900$107
2019-10-28Listed for sale$169,900$107
1998-11-20Sold$89,000$56

Tax History

YearProperty TaxTax Assessment
2025$0$56,200
2024$0$56,200
2023$0$56,200
2022$0$56,200
2021$0$56,200
2020$0$56,200
2019$0$56,200
2018$0$56,200
2017$4,253.83$55,700
2016$2,142.01$55,700
2015$0$55,700
2014$0$55,700
2013$0$55,700
2012$0$55,700
2011$0$55,700
2010$0$55,700
2009$0$55,700
2008$0$55,700
2007$0$55,700
2006$0$55,700
2005$0$55,700
2004$0$55,700
2003$0$51,600
2002$0$51,600
2001$0$51,600
2000$0$51,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,594
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: $315,000Rent Basis: Observed Comp Model ($2,623/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $100/mo
Haven ScoreGood
6/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.01%

NOI: $22,070/yr

Cash-on-Cash Yield
3.4%

On $72,450 invested

DSCR Ratio
1.13x

Tight qualification

5-Yr Leveraged ROI
+111.1%

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)-$81/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$210/mo
Total Pure Operating Expenses-$784/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,623/mo
Less: Operating Expenses-$784/mo
Net Operating Income (NOI)+$1,839/mo
Less: Debt Service (30yr @ 6.75%)-$1,634/mo
Net Cash Flow
$205/mo
$2,456/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Buffalo.