Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.06% first-year return on $579k initial cash invested.
-26.06%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$5,170
Rent
-$12,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,170 income − $17,736 expenses = $12,566 out of pocket
Investment Breakdown
|
Purchase Price
$2756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$579k
Downpayment
20%
$551k
Closing costs
1%
$27,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,170
Total Expenses
$17,736
Mortgage P&I
266%
$13,754
Property Taxes
32%
$1,661
Home Insurance
19%
$978
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
217 Freeman St, Brookline, MA 02446 | $5,500 | 3 | 1.5 | 1240 | 0.1 mi |
73 Thatcher St, Unit 202F, Brookline, MA 02446 | $6,000 | 4 | 2 | 0 mi | |
78 Egmont St, Unit 2, Brookline, MA 02446 | $5,996 | 4 | 2 | 0.1 mi | |
2116 Freeman Rd, Unit 2, Brookline, MA 02446 | $6,000 | 4 | 2 | 0.1 mi | |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality