Waltham, MA — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
2.5%
Below average
Monthly Cash Flow
-$2,659
After all expenses
Price-to-Rent
19.4
Overpriced for rent
DSCR
0.40
Fails
📊 Key Metrics
- Median Home Price
- $821,658
- Average Rent (3BR)
- $3,740/mo
- Price-to-Rent Ratio
- 19.4(high)
- 1% Rule
- 0.43%(fails — need 1%+)
- Cash-on-Cash Return
- -16.8%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →