Home › 13-15 Columbia Street, Watertown MA 02472 › Analyze

Property Analyzer

13-15 Columbia Street, Watertown MA 02472 — $1,225,000 · 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: $5,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$67,200/yr
Net operating income (NOI)$21,896/yr
Cap rate1.8%
GRM18.2
Loan amount$918,750
Mortgage (P&I)$6,112/mo
Annual cash flow$-51,454
Cash-on-cash return-16.8%
DSCR0.30

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

← Back to listing