Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $229k initial cash invested.
-11.61%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$5,940
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,940
Total Expenses
$8,157
Mortgage P&I
91%
$5,378
Property Taxes
14%
$852
Home Insurance
6%
$383
HOA
0%
$0
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
204 Maple St, Unit House, Boston, MA 02132 | $3,800 | 4 | 2.5 | 1875 | 0.1 mi |
33 Furbush Rd, Boston, MA 02132 | $4,650 | 4 | 2 | 1872 | 0.4 mi |
59 Crest St, Boston, MA 02132 | $5,000 | 4 | 1.5 | 1800 | 0.2 mi |
70 Brucewood St, Boston, MA 02132 | $4,100 | 3 | 2.5 | 1987 | 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