Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.47% first-year return on $604k initial cash invested.
-24.47%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$6,590
Rent
-$12,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2878k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$604k
Downpayment
20%
$576k
Closing costs
1%
$28,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,590
Total Expenses
$18,914
Mortgage P&I
220%
$14,506
Property Taxes
25%
$1,646
Home Insurance
16%
$1,048
HOA
0%
$0
Property Management
10%
$659
CapEx
5%
$330
Vacancy
6%
$395
Maintenance
5%
$330
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
237 Walnut St, Unit 237, Brookline, MA 02445 | $9,500 | 4 | 4.5 | 3400 | 0 mi |
200 Boylston St, Brookline, MA 02445 | $6,200 | 4 | 3.5 | 0.1 mi | |
211 Boylston St, Brookline, MA 02445 | $6,000 | 4 | 3.5 | 0.1 mi | |
199 Boylston St, Brookline, MA 02445 | $6,000 | 4 | 2 | 1500 | 0.1 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