Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.74% first-year return on $250k initial cash invested.
-18.74%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$4,050
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,050
Total Expenses
$7,955
Mortgage P&I
139%
$5,642
Property Taxes
21%
$841
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
57 Adams Ave, Unit 0, Newton, MA 02465 | $3,200 | 3 | 2 | 1600 | 0.7 mi |
57 Adams Ave, Newton, MA 02465 | $3,400 | 3 | 2 | 1600 | 0.7 mi |
117 Elm St, Unit RR2, Newton, MA 02465 | $3,150 | 3 | 2 | 1400 | 0.4 mi |
255 Lowell St, Unit 294, Waltham, MA 02453 | $3,495 | 3 | 2 | 1400 | 0.8 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