Home › 251 Cambridge, Boston MA 02134 › Analyze

Property Analyzer

251 Cambridge, Boston MA 02134 — $1,770,000 · 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: $9,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$45,039/yr
Cap rate2.5%
GRM14.9
Loan amount$1,327,500
Mortgage (P&I)$8,832/mo
Annual cash flow$-60,944
Cash-on-cash return-13.8%
DSCR0.42

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

← Back to listing