Zip Code 01821 — Billerica, MA
🔴WEAK— appreciation play onlyCap Rate
2.4%
Monthly Cash Flow
-$2,355
Median Home Price
$705,962
DSCR
0.37
🏠 Fair Market Rents
- Studio
- $1,830/mo
- 1 Bedroom
- $1,980/mo
- 2 Bedroom
- $2,420/mo
- 3 Bedroom
- $2,930/mo
- 4 Bedroom
- $3,220/mo
📊 Investment Metrics
- Cap Rate
- 2.4%
- Cash-on-Cash Return
- -17.4%
- Price-to-Rent Ratio
- 20.1
- 1% Rule
- 0.42%
- Gross Rent Multiplier
- 20.1
- 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 →