Home › 11-15 John St, Newton MA 02459 › Analyze

Property Analyzer

11-15 John St, Newton MA 02459 — $2,048,000 · 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: $6,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$76,800/yr
Net operating income (NOI)$14,656/yr
Cap rate0.7%
GRM26.7
Loan amount$1,536,000
Mortgage (P&I)$10,219/mo
Annual cash flow$-107,973
Cash-on-cash return-21.1%
DSCR0.12

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

← Back to listing