Home › 93 Third St, Cambridge MA 02141 › Analyze

Property Analyzer

93 Third St, Cambridge MA 02141 — $3,099,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $7,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$84,000/yr
Net operating income (NOI)$2,286/yr
Cap rate0.1%
GRM36.9
Loan amount$2,324,250
Mortgage (P&I)$15,463/mo
Annual cash flow$-183,274
Cash-on-cash return-23.7%
DSCR0.01

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing