Home › 66 Rockland Place, Newton MA 02464 › Analyze

Property Analyzer

66 Rockland Place, Newton MA 02464 — $4,995,000 · 7 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: $22,400 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$268,800/yr
Net operating income (NOI)$86,064/yr
Cap rate1.7%
GRM18.6
Loan amount$3,746,250
Mortgage (P&I)$24,924/mo
Annual cash flow$-213,023
Cash-on-cash return-17.1%
DSCR0.29

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

← Back to listing