Home › 43 Lincoln Street, Cambridge MA 02141 › Analyze

Property Analyzer

43 Lincoln Street, Cambridge MA 02141 — $1,925,000 · 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: $10,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$47,005/yr
Cap rate2.4%
GRM15.3
Loan amount$1,443,750
Mortgage (P&I)$9,605/mo
Annual cash flow$-68,259
Cash-on-cash return-14.2%
DSCR0.41

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

← Back to listing