Home › 20 Harding St., Cambridge MA 02141 › Analyze

Property Analyzer

20 Harding St., Cambridge MA 02141 — $1,679,000 · 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)$50,941/yr
Cap rate3.0%
GRM13.3
Loan amount$1,259,250
Mortgage (P&I)$8,378/mo
Annual cash flow$-49,593
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing