Zip Code 02199 — Boston, MA
🔴POOR— negative cash flow likelyCap Rate
-0.3%
Monthly Cash Flow
-$20,261
Median Home Price
$3,630,669
DSCR
-0.05
🏠 Fair Market Rents
- Studio
- $3,320/mo
- 1 Bedroom
- $3,570/mo
- 2 Bedroom
- $4,240/mo
- 3 Bedroom
- $5,130/mo
- 4 Bedroom
- $5,650/mo
📊 Investment Metrics
- Cap Rate
- -0.3%
- Cash-on-Cash Return
- -29.1%
- Price-to-Rent Ratio
- 59.0
- 1% Rule
- 0.14%
- Gross Rent Multiplier
- 59.0
- 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 →