Home › 32 Vernon St, Waltham MA 02453 › Analyze

Property Analyzer

32 Vernon St, Waltham MA 02453 — $1,050,000 · 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)$23,214/yr
Cap rate2.2%
GRM16.2
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Annual cash flow$-39,657
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing