Home › 148 Huron, Cambridge MA 02138 › Analyze

Property Analyzer

148 Huron, Cambridge MA 02138 — $8,995,000 · 4 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: $14,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$168,000/yr
Net operating income (NOI)$-40,180/yr
Cap rate-0.4%
GRM53.5
Loan amount$6,746,250
Mortgage (P&I)$44,883/mo
Annual cash flow$-578,776
Cash-on-cash return-25.7%
DSCR-0.07

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

← Back to listing