Home › 723 Washington St, Newton MA 02458 › Analyze

Property Analyzer

723 Washington St, Newton MA 02458 — $2,250,000 · 6 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: $19,200 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$230,400/yr
Net operating income (NOI)$106,272/yr
Cap rate4.7%
GRM9.8
Loan amount$1,687,500
Mortgage (P&I)$11,227/mo
Annual cash flow$-28,452
Cash-on-cash return-5.1%
DSCR0.79

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

← Back to listing