Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $375k initial cash invested.
-18.77%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,790
Rent
-$5,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$357k
Closing costs
1%
$17,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,790
Total Expenses
$12,660
Mortgage P&I
131%
$8,918
Property Taxes
20%
$1,346
Home Insurance
9%
$630
HOA
0%
$0
Property Management
10%
$679
CapEx
5%
$340
Vacancy
6%
$407
Maintenance
5%
$340
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
140 Paulson Rd, Newton, MA 02468 | $6,000 | 4 | 3 | 2487 | 0.5 mi |
2044 Beacon St, Apt 2, Newton, MA 02468 | $5,200 | 4 | 4 | 2000 | 1 mi |
27 Chesterfield Rd, Newton, MA 02465 | $7,800 | 4 | 3.5 | 3127 | 0.7 mi |
69 Crestwood Rd, Newton, MA 02465 | $7,500 | 4 | 3.5 | 3330 | 1 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