Home › 19-21 Farrington Street, Arlington MA 02476 › Analyze
Property Analyzer
19-21 Farrington Street, Arlington MA 02476 — $2,220,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19-21 Farrington Street, Arlington MA 02476
$2,220,000 · 2 units · MLS# 73575939
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $555,000 down
Operating (recurring)
Results
Gross scheduled income$69,600/yr
Net operating income (NOI)$14,070/yr
Cap rate0.6%
GRM31.9
Loan amount$1,665,000
Mortgage (P&I)$11,077/mo
Cash invested (down + CapEx)$555,000
Annual cash flow$-118,857
Cash-on-cash return-21.4%
DSCR0.11
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
