Home › 283 Melrose Street, Newton MA 02466 › Analyze

Property Analyzer

283 Melrose Street, Newton MA 02466 — $8,999,000 · 0 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$76,800/yr
Net operating income (NOI)$-96,560/yr
Cap rate-1.1%
GRM117.2
Loan amount$6,749,250
Mortgage (P&I)$44,903/mo
Annual cash flow$-635,395
Cash-on-cash return-28.2%
DSCR-0.18

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

← Back to listing