Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.17% first-year return on $573k initial cash invested.
3.17%
Cash On Cash
3.58%
Cap Rate
999
DSCR
$3,570
Rent
$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
100.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
100%
$568k
Closing costs
1%
$5,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$2,055
Property Taxes
10%
$368
Home Insurance
6%
$201
HOA
16%
$559
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
280 Harvard St, Apt 5D, Cambridge, MA 02139 | $4,300 | 2 | 2 | 870 | 0 mi |
284 Harvard St, Apt 75, Cambridge, MA 02139 | $3,400 | 2 | 2 | 872 | 0 mi |
280 Harvard St, Apt 4C, Cambridge, MA 02139 | $3,250 | 2 | 2 | 847 | 0 mi |
2 Clinton St, Apt 31, Cambridge, MA 02139 | $4,000 | 2 | 2 | 932 | 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