Zip Code 02481 — Wellesley, MA
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
0.6%
Monthly Cash Flow
-$10,848
Median Home Price
$2,233,867
DSCR
0.09
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
- 0.6%
- Cash-on-Cash Return
- -25.3%
- Price-to-Rent Ratio
- 36.3
- 1% Rule
- 0.23%
- Gross Rent Multiplier
- 36.3
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →