Home › 30-32 Madison Avenue, Cambridge MA 02140 › Analyze

Property Analyzer

30-32 Madison Avenue, Cambridge MA 02140 — $1,950,000 · 3 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: $10,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$46,605/yr
Cap rate2.4%
GRM15.5
Loan amount$1,462,500
Mortgage (P&I)$9,730/mo
Annual cash flow$-70,156
Cash-on-cash return-14.4%
DSCR0.40

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

← Back to listing