Home › 308 Newton Street, Waltham MA 02453 › Analyze

Property Analyzer

308 Newton Street, Waltham MA 02453 — $2,550,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

308 Newton Street, Waltham MA 02453
Investment Analysis

308 Newton Street, Waltham MA 02453

$2,550,000 · 2 units · MLS# 73525919
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $5,400 (2 units)

Acquisition & financing (one-time)

Down payment%· $637,500 down

Operating (recurring)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$5,370/yr
Cap rate0.2%
GRM39.4
Loan amount$1,912,500
Mortgage (P&I)$12,724/mo
Cash invested (down + CapEx)$637,500
Annual cash flow$-147,317
Cash-on-cash return-23.1%
DSCR0.04

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook