Home › 22 Madison Ave, Cambridge MA 02140 › Analyze

Property Analyzer

22 Madison Ave, Cambridge MA 02140 — $2,800,000 · 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: $10,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$33,005/yr
Cap rate1.2%
GRM22.2
Loan amount$2,100,000
Mortgage (P&I)$13,971/mo
Annual cash flow$-134,651
Cash-on-cash return-19.2%
DSCR0.20

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

← Back to listing