Home › 4 - 6 West Street, Arlington MA 02476 › Analyze

Property Analyzer

4 - 6 West Street, Arlington MA 02476 — $1,499,000 · 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: $5,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$69,600/yr
Net operating income (NOI)$18,994/yr
Cap rate1.3%
GRM21.5
Loan amount$1,124,250
Mortgage (P&I)$7,480/mo
Annual cash flow$-70,762
Cash-on-cash return-18.9%
DSCR0.21

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

← Back to listing