Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $420k initial cash invested.
-19.45%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$6,400
Rent
-$6,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,400
Total Expenses
$13,204
Mortgage P&I
160%
$10,269
Property Taxes
6%
$404
Home Insurance
11%
$700
HOA
3%
$167
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Myrtle St, Watertown, MA 02472 | $4,850 | 3 | 3.5 | 2528 | 0.4 mi |
9 Myrtle St, Unit 3, Watertown, MA 02472 | $4,850 | 3 | 3.5 | 2528 | 0.4 mi |
208 Chapel St, Unit 1, Newton, MA 02458 | $11,000 | 5 | 4.5 | 4282 | 0.4 mi |
208 Chapel St, Unit 208, Newton, MA 02458 | $11,000 | 5 | 4.5 | 4282 | 0.4 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