Home › 32-34 Dartmouth St, Waltham MA 02453 › Analyze

Property Analyzer

32-34 Dartmouth St, Waltham MA 02453 — $1,150,000 · 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: $5,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$21,614/yr
Cap rate1.9%
GRM17.7
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-47,245
Cash-on-cash return-16.4%
DSCR0.31

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

← Back to listing