Home › 8-10 Purvis Street, Watertown MA 02472 › Analyze

Property Analyzer

8-10 Purvis Street, Watertown MA 02472 — $2,298,000 · 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: $5,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$67,200/yr
Net operating income (NOI)$4,728/yr
Cap rate0.2%
GRM34.2
Loan amount$1,723,500
Mortgage (P&I)$11,466/mo
Annual cash flow$-132,870
Cash-on-cash return-23.1%
DSCR0.03

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

← Back to listing