Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.05% first-year return on $1216k initial cash invested.
3.05%
Cash On Cash
3.39%
Cap Rate
999
DSCR
$6,040
Rent
$3,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,040 income − $2,944 expenses = $3,096 cash flow
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
100.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1216k
Downpayment
100%
$1204k
Closing costs
1%
$12,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,040
Total Expenses
$2,944
Property Taxes
16%
$936
Home Insurance
7%
$438
HOA
0%
$0
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
41 Mount Vernon St, Apt 3, Somerville, MA 02145 | $2,700 | 2 | 1 | 1014 | 0.2 mi |
36 Florence St, Apt 1, Somerville, MA 02145 | $3,400 | 3 | 2 | 1200 | 0.2 mi |
39-41 Michigan Ave, Unit 1T, Somerville, MA 02145 | $3,100 | 3 | 1 | 0.1 mi | |
20 Benedict St, Apt 3, Somerville, MA 02145 | $2,750 | 2 | 1 | 1300 | 0.1 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