Home › 76 Taft Ave, Newton MA 02465 › Analyze

Property Analyzer

76 Taft Ave, Newton MA 02465 — $1,574,000 · 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)$22,240/yr
Cap rate1.4%
GRM20.5
Loan amount$1,180,500
Mortgage (P&I)$7,854/mo
Annual cash flow$-72,007
Cash-on-cash return-18.3%
DSCR0.24

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

← Back to listing