Home › 110 Spring Street, Cambridge MA 02141 › Analyze

Property Analyzer

110 Spring Street, Cambridge MA 02141 — $1,595,000 · 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)$26,350/yr
Cap rate1.7%
GRM19.0
Loan amount$1,196,250
Mortgage (P&I)$7,959/mo
Annual cash flow$-69,154
Cash-on-cash return-17.3%
DSCR0.28

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

← Back to listing