Home › 339 - 341 Norfolk St, Cambridge MA 02139 › Analyze
Property Analyzer
339 - 341 Norfolk St, Cambridge MA 02139 — $2,700,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
339 - 341 Norfolk St, Cambridge MA 02139
$2,700,000 · 4 units · MLS# 73381557
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $675,000 down
Operating (recurring)
Results
Gross scheduled income$168,000/yr
Net operating income (NOI)$76,500/yr
Cap rate2.8%
GRM16.1
Loan amount$2,025,000
Mortgage (P&I)$13,472/mo
Cash invested (down + CapEx)$675,000
Annual cash flow$-85,169
Cash-on-cash return-12.6%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
