Home › 237-239 Mt Auburn Street, Cambridge MA 02138 › Analyze

Property Analyzer

237-239 Mt Auburn Street, Cambridge MA 02138 — $2,800,000 · 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: $7,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$84,000/yr
Net operating income (NOI)$7,070/yr
Cap rate0.3%
GRM33.3
Loan amount$2,100,000
Mortgage (P&I)$13,971/mo
Annual cash flow$-160,586
Cash-on-cash return-22.9%
DSCR0.04

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

← Back to listing