Zip Code 02113 — Boston, MA
🔴WEAK— appreciation play onlyCap Rate
4.0%
Monthly Cash Flow
-$1,451
Median Home Price
$722,761
DSCR
0.62
🏠 Fair Market Rents
- Studio
- $2,700/mo
- 1 Bedroom
- $2,900/mo
- 2 Bedroom
- $3,450/mo
- 3 Bedroom
- $4,170/mo
- 4 Bedroom
- $4,590/mo
📊 Investment Metrics
- Cap Rate
- 4.0%
- Cash-on-Cash Return
- -10.5%
- Price-to-Rent Ratio
- 14.4
- 1% Rule
- 0.58%
- Gross Rent Multiplier
- 14.4
- 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 →