Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.39% first-year return on $444k initial cash invested.
-19.39%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$7,880
Rent
-$7,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$422k
Closing costs
1%
$21,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,880
Total Expenses
$15,049
Mortgage P&I
135%
$10,647
Property Taxes
20%
$1,583
Home Insurance
10%
$770
HOA
0%
$0
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
124 Rangeley Rd, Unit 124, Brookline, MA 02467 | $9,000 | 4 | 3 | 3400 | 0 mi |
37 Wolcott Rd, Unit 37, Brookline, MA 02467 | $8,500 | 5 | 3 | 3000 | 0.3 mi |
37 Harwich Rd, Newton, MA 02467 | $5,700 | 3 | 2.5 | 2211 | 0.4 mi |
37 Wolcott Rd, Brookline, MA 02467 | $8,500 | 5 | 4 | 3064 | 0.3 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