Home › 28-32 Calvary Street, Waltham MA 02453 › Analyze

Property Analyzer

28-32 Calvary Street, Waltham MA 02453 — $1,699,999 · 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: $8,100 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$97,200/yr
Net operating income (NOI)$32,821/yr
Cap rate1.9%
GRM17.5
Loan amount$1,274,999
Mortgage (P&I)$8,483/mo
Annual cash flow$-68,970
Cash-on-cash return-16.2%
DSCR0.32

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

← Back to listing