Zip Code 02210 — Boston, MA
🔴POOR— negative cash flow likelyCap Rate
1.6%
Monthly Cash Flow
-$5,933
Median Home Price
$1,504,651
DSCR
0.26
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
- 1.6%
- Cash-on-Cash Return
- -20.6%
- Price-to-Rent Ratio
- 24.4
- 1% Rule
- 0.34%
- Gross Rent Multiplier
- 24.4
- 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 →