Home › 183 Harvard St, Cambridge MA 02139 › Analyze

Property Analyzer

183 Harvard St, Cambridge MA 02139 — $11,999,000 · 15 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: $52,500 (15 units)

Assumptions (edit anything)

Results

Gross scheduled income$630,000/yr
Net operating income (NOI)$197,041/yr
Cap rate1.6%
GRM19.0
Loan amount$8,999,250
Mortgage (P&I)$59,872/mo
Annual cash flow$-521,426
Cash-on-cash return-17.4%
DSCR0.27

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

← Back to listing