Home › 25-27 High Street, Newton MA 02461 › Analyze

Property Analyzer

25-27 High Street, Newton MA 02461 — $3,916,000 · 2 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: $6,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$76,800/yr
Net operating income (NOI)$-15,232/yr
Cap rate-0.4%
GRM51.0
Loan amount$2,937,000
Mortgage (P&I)$19,540/mo
Annual cash flow$-249,711
Cash-on-cash return-25.5%
DSCR-0.06

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

← Back to listing