Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $200k initial cash invested.
-16.14%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$4,320
Rent
-$2,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,320
Total Expenses
$7,016
Mortgage P&I
109%
$4,705
Property Taxes
20%
$856
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10 Ravenna Rd, Boston, MA 02132 | $1,930 | 3 | 2 | 1504 | 0.1 mi |
2 Robken Rd, Boston, MA 02131 | $3,600 | 3 | 2 | 1800 | 0.5 mi |
381 Vfw Pkwy, Brookline, MA 02467 | $5,000 | 3 | 2.5 | 1688 | 0.5 mi |
52 Hollywood Rd, Unit 52, Boston, MA 02132 | $3,550 | 3 | 1.5 | 1442 | 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