Zip Code 02138 — Cambridge, MA
🔴WEAK— appreciation play onlyCap Rate
2.5%
Monthly Cash Flow
-$3,690
Median Home Price
$1,153,582
DSCR
0.40
🏠 Fair Market Rents
- Studio
- $3,220/mo
- 1 Bedroom
- $3,460/mo
- 2 Bedroom
- $4,120/mo
- 3 Bedroom
- $4,980/mo
- 4 Bedroom
- $5,490/mo
📊 Investment Metrics
- Cap Rate
- 2.5%
- Cash-on-Cash Return
- -16.7%
- Price-to-Rent Ratio
- 19.3
- 1% Rule
- 0.43%
- Gross Rent Multiplier
- 19.3
- 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 →