Home › 101-103 Lexington Street, Newton MA 02466 › Analyze

Property Analyzer

101-103 Lexington Street, Newton MA 02466 — $1,599,999 · 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)$21,824/yr
Cap rate1.4%
GRM20.8
Loan amount$1,199,999
Mortgage (P&I)$7,984/mo
Annual cash flow$-73,979
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing