Home › 102-104 Harvard Street, Waltham MA 02453 › Analyze

Property Analyzer

102-104 Harvard Street, Waltham MA 02453 — $1,095,000 · 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)$42,501/yr
Cap rate3.9%
GRM11.3
Loan amount$821,250
Mortgage (P&I)$5,464/mo
Annual cash flow$-23,065
Cash-on-cash return-8.4%
DSCR0.65

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

← Back to listing