Zip Code 02482 — Wellesley, MA
🔴POOR— negative cash flow likelyCap Rate
0.7%
Monthly Cash Flow
-$8,793
Median Home Price
$1,843,878
DSCR
0.10
🏠 Fair Market Rents
- Studio
- $2,860/mo
- 1 Bedroom
- $3,080/mo
- 2 Bedroom
- $3,660/mo
- 3 Bedroom
- $4,430/mo
- 4 Bedroom
- $4,870/mo
📊 Investment Metrics
- Cap Rate
- 0.7%
- Cash-on-Cash Return
- -24.9%
- Price-to-Rent Ratio
- 34.7
- 1% Rule
- 0.24%
- Gross Rent Multiplier
- 34.7
- 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 →