Home › 45-47 Barnard Ave, Watertown MA 02472 › Analyze

Property Analyzer

45-47 Barnard Ave, Watertown MA 02472 — $1,599,000 · 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: $5,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$67,200/yr
Net operating income (NOI)$15,912/yr
Cap rate1.0%
GRM23.8
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Annual cash flow$-79,832
Cash-on-cash return-20.0%
DSCR0.17

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

← Back to listing