Home › 109 - 109A Lexington Street, Watertown MA 02472 › Analyze

Property Analyzer

109 - 109A Lexington Street, Watertown MA 02472 — $955,000 · 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: $5,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$67,200/yr
Net operating income (NOI)$26,216/yr
Cap rate2.7%
GRM14.2
Loan amount$716,250
Mortgage (P&I)$4,765/mo
Annual cash flow$-30,967
Cash-on-cash return-13.0%
DSCR0.46

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

← Back to listing