Zip Code 02126 — Boston, MA
🔴WEAK— appreciation play onlyCap Rate
3.4%
Monthly Cash Flow
-$1,534
Median Home Price
$608,494
DSCR
0.53
🏠 Fair Market Rents
- Studio
- $2,030/mo
- 1 Bedroom
- $2,180/mo
- 2 Bedroom
- $2,590/mo
- 3 Bedroom
- $3,130/mo
- 4 Bedroom
- $3,450/mo
📊 Investment Metrics
- Cap Rate
- 3.4%
- Cash-on-Cash Return
- -13.2%
- Price-to-Rent Ratio
- 16.2
- 1% Rule
- 0.51%
- Gross Rent Multiplier
- 16.2
- 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 →