Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.03% first-year return on $323k initial cash invested.
-15.03%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$7,440
Rent
-$4,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$308k
Closing costs
1%
$15,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,440
Total Expenses
$11,491
Mortgage P&I
104%
$7,760
Property Taxes
17%
$1,237
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$744
CapEx
5%
$372
Vacancy
6%
$446
Maintenance
5%
$372
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
36 Beverly Rd, Brookline, MA 02467 | $7,800 | 3 | 2.5 | 2012 | 0.1 mi |
134 Rangeley Rd, Brookline, MA 02467 | $7,500 | 4 | 2.5 | 2704 | 0.1 mi |
201 Sherman Rd, Apt 440, Brookline, MA 02467 | $7,250 | 3 | 2 | 1890 | 0.4 mi |
201 Sherman Rd, Unit 446, Brookline, MA 02467 | $6,735 | 3 | 2 | 1890 | 0.4 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