Home › 44-46 Western Avenue, Cambridge MA 02139 › Analyze

Property Analyzer

44-46 Western Avenue, Cambridge MA 02139 — $1,898,000 · 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: $7,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$84,000/yr
Net operating income (NOI)$21,502/yr
Cap rate1.1%
GRM22.6
Loan amount$1,423,500
Mortgage (P&I)$9,471/mo
Annual cash flow$-92,145
Cash-on-cash return-19.4%
DSCR0.19

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

← Back to listing