Home › 105-107 Warwick Rd, Newton MA 02465 › Analyze

Property Analyzer

105-107 Warwick Rd, Newton MA 02465 — $1,299,000 · 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)$26,640/yr
Cap rate2.1%
GRM16.9
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Annual cash flow$-51,141
Cash-on-cash return-15.7%
DSCR0.34

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

← Back to listing