Home › 17-19 Crafts St, Newton MA 02458 › Analyze
Property Analyzer
17-19 Crafts St, Newton MA 02458 — $1,200,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17-19 Crafts St, Newton MA 02458
$1,200,000 · 3 units · MLS# 73508970
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,600 (3 units)
Acquisition & financing (one-time)
Down payment%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$115,200/yr
Net operating income (NOI)$62,880/yr
Cap rate5.2%
GRM10.4
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$-8,973
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
