Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $356k initial cash invested.
-21.74%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$5,200
Rent
-$6,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1694k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,200
Total Expenses
$11,644
Mortgage P&I
164%
$8,538
Property Taxes
22%
$1,142
Home Insurance
12%
$612
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5 Grassmere Rd, Brookline, MA 02467 | $6,500 | 4 | 2.5 | 2290 | 0 mi |
80 Woodcliff Rd, Brookline, MA 02467 | $6,000 | 3 | 2.5 | 2400 | 0.3 mi |
223 Bonad Rd, Brookline, MA 02467 | $6,900 | 3 | 2.5 | 2256 | 0 mi |
33 Clearwater Rd, Unit 33, Brookline, MA 02467 | $6,100 | 3 | 2.5 | 2500 | 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