Home › 54 Wendell St, Cambridge MA 02138 › Analyze

Property Analyzer

54 Wendell St, Cambridge MA 02138 — $2,595,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

54 Wendell St, Cambridge MA 02138
Investment Analysis

54 Wendell St, Cambridge MA 02138

$2,595,000 · 3 units · MLS# 73426210
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $10,500 (3 units)

Acquisition & financing (one-time)

Down payment%· $648,750 down

Operating (recurring)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$48,255/yr
Cap rate1.9%
GRM20.6
Loan amount$1,946,250
Mortgage (P&I)$12,948/mo
Cash invested (down + CapEx)$648,750
Annual cash flow$-107,126
Cash-on-cash return-16.5%
DSCR0.31

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook