Home › 30 2nd Street A&B, Cambridge MA 02141 › Analyze

Property Analyzer

30 2nd Street A&B, Cambridge MA 02141 — $2,100,000 · 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)$18,270/yr
Cap rate0.9%
GRM25.0
Loan amount$1,575,000
Mortgage (P&I)$10,479/mo
Annual cash flow$-107,472
Cash-on-cash return-20.5%
DSCR0.15

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

← Back to listing