Home › 281 Cardinal Medeiros Ave, Cambridge MA 02141 › Analyze

Property Analyzer

281 Cardinal Medeiros Ave, Cambridge MA 02141 — $2,595,000 · 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)$36,285/yr
Cap rate1.4%
GRM20.6
Loan amount$1,946,250
Mortgage (P&I)$12,948/mo
Annual cash flow$-119,096
Cash-on-cash return-18.4%
DSCR0.23

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

← Back to listing