Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.2% first-year return on $800k initial cash invested.
-30.2%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$5,320
Rent
-$20,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3808k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$800k
Downpayment
20%
$762k
Closing costs
1%
$38,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,320
Total Expenses
$25,443
Mortgage P&I
361%
$19,191
Property Taxes
65%
$3,469
Home Insurance
26%
$1,400
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28 Eliot St, Brookline, MA 02467 | $6,500 | 3 | 2.5 | 2000 | 0.6 mi |
1942 Beacon St, Apt 5, Boston, MA 02135 | $4,000 | 3 | 1.5 | 1 mi | |
769 Heath St, Unit 769, Brookline, MA 02467 | $6,000 | 3 | 3.5 | 3391 | 0.9 mi |
91 Eliot St, Brookline, MA 02467 | $7,000 | 3 | 2.5 | 1700 | 0.6 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