Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $335k initial cash invested.
-16.74%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$6,860
Rent
-$4,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1594k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,860
Total Expenses
$11,532
Mortgage P&I
116%
$7,958
Property Taxes
18%
$1,232
Home Insurance
8%
$558
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
140 Paulson Rd, Newton, MA 02468 | $6,000 | 4 | 3 | 2487 | 0.6 mi |
69 Crestwood Rd, Newton, MA 02465 | $7,500 | 4 | 3.5 | 3330 | 1 mi |
1094 Centre St, Newton, MA 02459 | $5,750 | 4 | 3.5 | 3404 | 0.8 mi |
43 Kendall Rd, Unit Sf, Newton, MA 02459 | $5,800 | 4 | 3 | 2500 | 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