Home › 209 Green St, Cambridge MA 02139 › Analyze

Property Analyzer

209 Green St, Cambridge MA 02139 — $2,174,000 · 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)$17,086/yr
Cap rate0.8%
GRM25.9
Loan amount$1,630,500
Mortgage (P&I)$10,848/mo
Annual cash flow$-113,087
Cash-on-cash return-20.8%
DSCR0.13

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

← Back to listing