Home › 289 Broadway, Cambridge MA 02139 › Analyze

Property Analyzer

289 Broadway, Cambridge MA 02139 — $2,300,000 · 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)$15,070/yr
Cap rate0.7%
GRM27.4
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Annual cash flow$-122,648
Cash-on-cash return-21.3%
DSCR0.11

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

← Back to listing