Zip Code 02460 — Newton, MA
🔴POOR— negative cash flow likelyCap Rate
1.0%
Monthly Cash Flow
-$6,187
Median Home Price
$1,388,951
DSCR
0.16
🏠 Fair Market Rents
- Studio
- $2,500/mo
- 1 Bedroom
- $2,690/mo
- 2 Bedroom
- $3,200/mo
- 3 Bedroom
- $3,870/mo
- 4 Bedroom
- $4,260/mo
📊 Investment Metrics
- Cap Rate
- 1.0%
- Cash-on-Cash Return
- -23.2%
- Price-to-Rent Ratio
- 29.9
- 1% Rule
- 0.28%
- Gross Rent Multiplier
- 29.9
- 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 →