Home › 5-7 Fenno Street, Cambridge MA 02138 › Analyze

Property Analyzer

5-7 Fenno Street, Cambridge MA 02138 — $1,985,000 · 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: $7,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$84,000/yr
Net operating income (NOI)$20,110/yr
Cap rate1.0%
GRM23.6
Loan amount$1,488,750
Mortgage (P&I)$9,905/mo
Annual cash flow$-98,746
Cash-on-cash return-19.9%
DSCR0.17

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

← Back to listing