Home › 236-238 Adams St, Newton MA 02458 › Analyze

Property Analyzer

236-238 Adams St, Newton MA 02458 — $999,000 · 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)$31,440/yr
Cap rate3.1%
GRM13.0
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$-28,377
Cash-on-cash return-11.4%
DSCR0.53

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

← Back to listing