Home › 1531 Cambridge Street, Cambridge MA 02139 › Analyze

Property Analyzer

1531 Cambridge Street, Cambridge MA 02139 — $4,495,000 · 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)$5,885/yr
Cap rate0.1%
GRM35.7
Loan amount$3,371,250
Mortgage (P&I)$22,429/mo
Annual cash flow$-263,263
Cash-on-cash return-23.4%
DSCR0.02

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

← Back to listing