Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.05% first-year return on $605k initial cash invested.
-22.05%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$7,590
Rent
-$11,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2880k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$576k
Closing costs
1%
$28,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,590
Total Expenses
$18,703
Mortgage P&I
195%
$14,797
Property Taxes
17%
$1,302
Home Insurance
8%
$630
HOA
0%
$0
Property Management
10%
$759
CapEx
5%
$380
Vacancy
6%
$455
Maintenance
5%
$380
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
140 Paulson Rd, Newton, MA 02468 | $6,000 | 4 | 3 | 2487 | 0.4 mi |
24 Bowdoin St, Newton, MA 02461 | $6,250 | 4 | 2.5 | 3000 | 0.9 mi |
27 Chesterfield Rd, Newton, MA 02465 | $7,800 | 4 | 3.5 | 3127 | 0.8 mi |
25 Allen Ave, Newton, MA 02468 | $5,975 | 4 | 2.5 | 2297 | 0.3 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