Zip Code 02142 — Cambridge, MA
🔴WEAK— appreciation play onlyCap Rate
2.1%
Monthly Cash Flow
-$4,745
Median Home Price
$1,328,352
DSCR
0.33
🏠 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
- 2.1%
- Cash-on-Cash Return
- -18.6%
- Price-to-Rent Ratio
- 21.6
- 1% Rule
- 0.39%
- Gross Rent Multiplier
- 21.6
- 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 →