Zip Code 02115 — Boston, MA
🔴WEAK— appreciation play onlyCap Rate
2.1%
Monthly Cash Flow
-$3,319
Median Home Price
$934,176
DSCR
0.33
Fair Market Rents
- Studio
- $2,350/mo
- 1 Bedroom
- $2,520/mo
- 2 Bedroom
- $3,000/mo
- 3 Bedroom
- $3,630/mo
- 4 Bedroom
- $4,000/mo
Investment Metrics
- Cap Rate
- 2.1%
- Cash-on-Cash Return
- -18.5%
- Price-to-Rent Ratio
- 21.4
- 1% Rule
- 0.39%
- Gross Rent Multiplier
- 21.4
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →