Tewksbury, MA — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
3.5%
Below average
Monthly Cash Flow
-$1,628
After all expenses
Price-to-Rent
15.7
Overpriced for rent
DSCR
0.55
Fails
📊 Key Metrics
- Median Home Price
- $679,545
- Average Rent (3BR)
- $3,600/mo
- Price-to-Rent Ratio
- 15.7(high)
- 1% Rule
- 0.53%(fails — need 1%+)
- Cash-on-Cash Return
- -12.5%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →