Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $352k initial cash invested.
-22.83%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$5,280
Rent
-$6,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,280
Total Expenses
$11,973
Mortgage P&I
163%
$8,606
Property Taxes
27%
$1,399
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8 Cufflin St, Boston, MA 02135 | $5,800 | 4 | 3.5 | 3000 | 0.3 mi |
122 Tremont St, Boston, MA 02135 | $5,800 | 4 | 3 | 3000 | 0.3 mi |
102 Nonantum St, Unit 1, Boston, MA 02135 | $4,600 | 4 | 2 | 0.2 mi | |
16 Tip Top St, Unit 3, Boston, MA 02135 | $4,400 | 4 | 2 | 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