Home › 7-9 Orrin Street, Cambridge MA 02138 › Analyze

Property Analyzer

7-9 Orrin Street, Cambridge MA 02138 — $2,375,000 · 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: $10,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$39,805/yr
Cap rate1.7%
GRM18.8
Loan amount$1,781,250
Mortgage (P&I)$11,851/mo
Annual cash flow$-102,403
Cash-on-cash return-17.2%
DSCR0.28

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

← Back to listing