Home › 126 Charles St (Aub), Newton MA 02466 › Analyze

Property Analyzer

126 Charles St (Aub), Newton MA 02466 — $1,700,000 · 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: $9,600 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$115,200/yr
Net operating income (NOI)$43,936/yr
Cap rate2.6%
GRM14.8
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Annual cash flow$-57,855
Cash-on-cash return-13.6%
DSCR0.43

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

← Back to listing