Home › 245 Cambridge St, Boston MA 02134 › Analyze

Property Analyzer

245 Cambridge St, Boston MA 02134 — $1,449,000 · 3 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: $9,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$50,175/yr
Cap rate3.5%
GRM12.2
Loan amount$1,086,750
Mortgage (P&I)$7,230/mo
Annual cash flow$-36,587
Cash-on-cash return-10.1%
DSCR0.58

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

← Back to listing