Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.22% first-year return on $636k initial cash invested.
-26.22%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$5,860
Rent
-$13,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3027k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$636k
Downpayment
20%
$605k
Closing costs
1%
$30,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,860
Total Expenses
$19,752
Mortgage P&I
265%
$15,506
Property Taxes
32%
$1,847
Home Insurance
15%
$875
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
625 Chestnut Hill Ave, Brookline, MA 02445 | $8,000 | 4 | 2.5 | 2800 | 0.2 mi |
6 Strathmore Rd, Unit 4, Brookline, MA 02445 | $6,000 | 4 | 2 | 0.6 mi | |
7 Strathmore Rd, Unit A, Boston, MA 02445 | $5,500 | 4 | 2 | 0.6 mi | |
7 Strathmore Rd, Unit 8, Brookline, MA 02445 | $6,000 | 4 | 2 | 0.6 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