Home › 93 Crescent Hill Ave, Arlington MA 02474 › Analyze

Property Analyzer

93 Crescent Hill Ave, Arlington MA 02474 — $1,149,000 · 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: $5,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$69,600/yr
Net operating income (NOI)$24,594/yr
Cap rate2.1%
GRM16.5
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Annual cash flow$-44,205
Cash-on-cash return-15.4%
DSCR0.36

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

← Back to listing