Home › 407A Broadway, Cambridge MA 02138 › Analyze

Property Analyzer

407A Broadway, Cambridge MA 02138 — $2,395,000 · 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)$39,485/yr
Cap rate1.6%
GRM19.0
Loan amount$1,796,250
Mortgage (P&I)$11,950/mo
Annual cash flow$-103,921
Cash-on-cash return-17.4%
DSCR0.28

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

← Back to listing