Home › 28 Oliver St, Watertown MA 02472 › Analyze

Property Analyzer

28 Oliver St, Watertown MA 02472 — $1,800,000 · 3 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: $8,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$100,800/yr
Net operating income (NOI)$33,444/yr
Cap rate1.9%
GRM17.9
Loan amount$1,350,000
Mortgage (P&I)$8,982/mo
Annual cash flow$-74,335
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