Home › 65-67 Saint James Circle, Newton MA 02458 › Analyze

Property Analyzer

65-67 Saint James Circle, Newton MA 02458 — $1,999,000 · 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: $9,600 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$115,200/yr
Net operating income (NOI)$39,152/yr
Cap rate2.0%
GRM17.4
Loan amount$1,499,250
Mortgage (P&I)$9,975/mo
Annual cash flow$-80,543
Cash-on-cash return-16.1%
DSCR0.33

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

← Back to listing