Home › 227-229 Newton Street, Waltham MA 02453 › Analyze

Property Analyzer

227-229 Newton Street, Waltham MA 02453 — $1,599,000 · 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: $10,800 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$54,444/yr
Cap rate3.4%
GRM12.3
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Annual cash flow$-41,300
Cash-on-cash return-10.3%
DSCR0.57

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

← Back to listing