Home › 7-11 Gibbs Ct, Waltham MA 02452 › Analyze

Property Analyzer

7-11 Gibbs Ct, Waltham MA 02452 — $3,000,000 · 9 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: $24,300 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$291,600/yr
Net operating income (NOI)$132,063/yr
Cap rate4.4%
GRM10.3
Loan amount$2,250,000
Mortgage (P&I)$14,969/mo
Annual cash flow$-47,569
Cash-on-cash return-6.3%
DSCR0.74

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

← Back to listing