Zip Code 01810 — Andover, MA
🔴POOR— negative cash flow likelyCap Rate
1.3%
Monthly Cash Flow
-$4,228
Median Home Price
$1,000,994
DSCR
0.21
🏠 Fair Market Rents
- Studio
- $1,710/mo
- 1 Bedroom
- $1,960/mo
- 2 Bedroom
- $2,530/mo
- 3 Bedroom
- $3,070/mo
- 4 Bedroom
- $3,370/mo
📊 Investment Metrics
- Cap Rate
- 1.3%
- Cash-on-Cash Return
- -22.0%
- Price-to-Rent Ratio
- 27.2
- 1% Rule
- 0.31%
- Gross Rent Multiplier
- 27.2
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →