Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.04% first-year return on $645k initial cash invested.
-22.04%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$8,950
Rent
-$11,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3072k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$645k
Downpayment
20%
$614k
Closing costs
1%
$30,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,950
Total Expenses
$20,799
Mortgage P&I
173%
$15,481
Property Taxes
21%
$1,872
Home Insurance
12%
$1,118
HOA
0%
$0
Property Management
10%
$895
CapEx
5%
$448
Vacancy
6%
$537
Maintenance
5%
$448
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
110 Redwood Rd, Newton, MA 02459 | $9,999 | 5 | 5.5 | 5000 | 0.3 mi |
850 Dedham St, Newton, MA 02459 | $6,985 | 5 | 5.5 | 4867 | 0.2 mi |
19 Shute Path, Newton, MA 02459 | $10,450 | 5 | 5.5 | 5100 | 0.5 mi |
9 Vine St, Newton, MA 02467 | $10,000 | 5 | 4.5 | 5178 | 0.5 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