Zip Code 02120 — Boston, MA
🔴POOR— negative cash flow likelyCap Rate
1.9%
Monthly Cash Flow
-$3,454
Median Home Price
$932,330
DSCR
0.30
🏠 Fair Market Rents
- Studio
- $2,230/mo
- 1 Bedroom
- $2,400/mo
- 2 Bedroom
- $2,850/mo
- 3 Bedroom
- $3,450/mo
- 4 Bedroom
- $3,800/mo
📊 Investment Metrics
- Cap Rate
- 1.9%
- Cash-on-Cash Return
- -19.3%
- Price-to-Rent Ratio
- 22.5
- 1% Rule
- 0.37%
- Gross Rent Multiplier
- 22.5
- 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 →