Home › 252-254 Crescent Street, Waltham MA 02453 › Analyze

Property Analyzer

252-254 Crescent Street, Waltham MA 02453 — $2,695,000 · 6 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: $16,200 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$194,400/yr
Net operating income (NOI)$76,922/yr
Cap rate2.9%
GRM13.9
Loan amount$2,021,250
Mortgage (P&I)$13,447/mo
Annual cash flow$-84,447
Cash-on-cash return-12.5%
DSCR0.48

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

← Back to listing