Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.25% first-year return on $482k initial cash invested.
-23.25%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$6,610
Rent
-$9,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$459k
Closing costs
1%
$22,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,610
Total Expenses
$15,938
Mortgage P&I
175%
$11,557
Property Taxes
28%
$1,841
Home Insurance
12%
$822
HOA
0%
$0
Property Management
10%
$661
CapEx
5%
$330
Vacancy
6%
$397
Maintenance
5%
$330
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5 Hammond St, Newton, MA 02467 | $8,000 | 3 | 2.5 | 3778 | 0.5 mi |
36 Lorna Ave, Unit Sf, Newton, MA 02459 | $7,750 | 4 | 4 | 4000 | 0.2 mi |
36 Lorna Ave, Unit 36, Newton, MA 02459 | $7,750 | 4 | 4 | 4000 | 0.2 mi |
68 Waverley Ave, Unit 1, Newton, MA 02458 | $7,500 | 4 | 4 | 3376 | 0.7 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