Home › 12-14 Nottingham St, Newton MA 02459 › Analyze
Property Analyzer
12-14 Nottingham St, Newton MA 02459 — $1,298,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12-14 Nottingham St, Newton MA 02459
$1,298,000 · 2 units · MLS# 73499521
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,400 (2 units)
Acquisition & financing (one-time)
Down payment%· $324,500 down
Operating (recurring)
Results
Gross scheduled income$76,800/yr
Net operating income (NOI)$33,952/yr
Cap rate2.6%
GRM16.9
Loan amount$973,500
Mortgage (P&I)$6,477/mo
Cash invested (down + CapEx)$324,500
Annual cash flow$-43,769
Cash-on-cash return-13.5%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
