Home › 30-32 Oakland St, Newton MA 02458 › Analyze

Property Analyzer

30-32 Oakland St, Newton MA 02458 — $1,799,900 · 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: $6,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$76,800/yr
Net operating income (NOI)$18,625/yr
Cap rate1.0%
GRM23.4
Loan amount$1,349,925
Mortgage (P&I)$8,981/mo
Annual cash flow$-89,148
Cash-on-cash return-19.8%
DSCR0.17

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

← Back to listing