Home › 308 Newton Street, Waltham MA 02453 › Analyze

Property Analyzer

308 Newton Street, Waltham MA 02453 — $2,698,000 · 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: $5,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$-3,154/yr
Cap rate-0.1%
GRM41.6
Loan amount$2,023,500
Mortgage (P&I)$13,462/mo
Annual cash flow$-164,703
Cash-on-cash return-24.4%
DSCR-0.02

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

← Back to listing