Home › 123 Mt Vernon Street, Newton MA 02465 › Analyze

Property Analyzer

123 Mt Vernon Street, Newton MA 02465 — $2,789,000 · 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)$2,800/yr
Cap rate0.1%
GRM36.3
Loan amount$2,091,750
Mortgage (P&I)$13,916/mo
Annual cash flow$-164,198
Cash-on-cash return-23.5%
DSCR0.02

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

← Back to listing