Home › 17-19 Orrin Street, Cambridge MA 02138 › Analyze

Property Analyzer

17-19 Orrin Street, Cambridge MA 02138 — $2,500,000 · 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: $10,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$37,805/yr
Cap rate1.5%
GRM19.8
Loan amount$1,875,000
Mortgage (P&I)$12,474/mo
Annual cash flow$-111,888
Cash-on-cash return-17.9%
DSCR0.25

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

← Back to listing