Home › 142-144 Mystic Valley Parkway, Arlington MA 02474 › Analyze

Property Analyzer

142-144 Mystic Valley Parkway, Arlington MA 02474 — $1,199,990 · 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: $5,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$69,600/yr
Net operating income (NOI)$23,778/yr
Cap rate2.0%
GRM17.2
Loan amount$899,993
Mortgage (P&I)$5,988/mo
Annual cash flow$-48,074
Cash-on-cash return-16.0%
DSCR0.33

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

← Back to listing