Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $158k initial cash invested.
-9.94%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$4,510
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,510
Total Expenses
$5,819
Mortgage P&I
82%
$3,708
Property Taxes
15%
$675
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
47 Lasell St, Boston, MA 02132 | $3,695 | 3 | 3 | 1392 | 0.3 mi |
82 Potomac St, Unit 1, Boston, MA 02132 | $3,700 | 3 | 1.5 | 1085 | 0.5 mi |
70 Brucewood St, Boston, MA 02132 | $4,100 | 3 | 2.5 | 1987 | 0.5 mi |
105 Keith St, Boston, MA 02132 | $4,200 | 4 | 2 | 1724 | 0.5 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