Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.42% first-year return on $289k initial cash invested.
-17.42%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$5,570
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,570
Total Expenses
$9,762
Mortgage P&I
123%
$6,865
Property Taxes
17%
$960
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
269 Waltham St, Newton, MA 02465 | $4,999 | 4 | 3.5 | 2568 | 0.1 mi |
246 Ash St, Waltham, MA 02453 | $4,250 | 4 | 1.5 | 3000 | 0.7 mi |
28 Lyme Rd, Newton, MA 02465 | $7,500 | 3 | 3 | 3511 | 0.2 mi |
99 Fairway Dr, Unit 0, Newton, MA 02465 | $4,600 | 4 | 2.5 | 1792 | 0.2 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