Home › 74 Harvard St, Waltham MA 02453 › Analyze

Property Analyzer

74 Harvard St, Waltham MA 02453 — $1,999,000 · 6 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: $16,200 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$194,400/yr
Net operating income (NOI)$88,058/yr
Cap rate4.4%
GRM10.3
Loan amount$1,499,250
Mortgage (P&I)$9,975/mo
Annual cash flow$-31,637
Cash-on-cash return-6.3%
DSCR0.74

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

← Back to listing