Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $498k initial cash invested.
-21.6%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$6,910
Rent
-$8,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$474k
Closing costs
1%
$23,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,910
Total Expenses
$15,866
Mortgage P&I
171%
$11,828
Property Taxes
20%
$1,383
Home Insurance
12%
$857
HOA
0%
$0
Property Management
10%
$691
CapEx
5%
$346
Vacancy
6%
$415
Maintenance
5%
$346
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
446 Dudley Rd, Newton, MA 02459 | $7,000 | 4 | 3 | 3469 | 0.4 mi |
119 Oak Hill St, Newton, MA 02459 | $8,000 | 4 | 3 | 3400 | 0.9 mi |
43 Kendall Rd, Newton, MA 02459 | $5,800 | 4 | 3 | 0.8 mi | |
61 Sevland Rd, Newton, MA 02459 | $6,900 | 4 | 2.5 | 2986 | 0.2 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