Home › 47 Park Ave Ext, Arlington MA 02474 › Analyze

Property Analyzer

47 Park Ave Ext, Arlington MA 02474 — $1,549,000 · 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: $8,700 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$104,400/yr
Net operating income (NOI)$39,683/yr
Cap rate2.6%
GRM14.8
Loan amount$1,161,750
Mortgage (P&I)$7,729/mo
Annual cash flow$-53,067
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing