Unlock all features! Tap here to upgrade
950 Massachusetts Ave APT 307, Cambridge, MA 02139
2 beds • 2 baths • 988 sqft
$894,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.35% first-year return on $188k initial cash invested.
-21.35%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$4,208
Rent
-$3,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,208
Total Expenses
$7,550
Mortgage P&I
102%
$4,289
Property Taxes
12%
$510
Home Insurance
7%
$315
HOA
32%
$1,343
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0