Home › 204-206 School St, Watertown MA 02472 › Analyze

Property Analyzer

204-206 School St, Watertown MA 02472 — $1,400,000 · 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: $8,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$100,800/yr
Net operating income (NOI)$39,844/yr
Cap rate2.8%
GRM13.9
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Annual cash flow$-43,984
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing