Home › 300 Hunnewell Street, Needham MA 02494 › Analyze

Property Analyzer

300 Hunnewell Street, Needham MA 02494 — $3,500,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$-29,324/yr
Cap rate-0.8%
GRM81.0
Loan amount$2,625,000
Mortgage (P&I)$17,464/mo
Annual cash flow$-238,894
Cash-on-cash return-27.3%
DSCR-0.14

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

← Back to listing