Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $245k initial cash invested.
-14.92%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$5,560
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,560
Total Expenses
$8,609
Mortgage P&I
106%
$5,919
Property Taxes
15%
$831
Home Insurance
7%
$413
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
50 Staniford St, Newton, MA 02466 | $5,950 | 4 | 2 | 2032 | 0.9 mi |
2044 Beacon St, Apt 2, Newton, MA 02468 | $5,200 | 4 | 4 | 2000 | 1 mi |
99 Hancock St, Newton, MA 02466 | $5,900 | 4 | 2.5 | 2500 | 0.7 mi |
82 Prairie Ave, Unit 1, Newton, MA 02466 | $4,900 | 4 | 2.5 | 1600 | 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