Home › 66 Walden St, Cambridge MA 02140 › Analyze

Property Analyzer

66 Walden St, Cambridge MA 02140 — $2,150,000 · 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)$17,470/yr
Cap rate0.8%
GRM25.6
Loan amount$1,612,500
Mortgage (P&I)$10,728/mo
Annual cash flow$-111,266
Cash-on-cash return-20.7%
DSCR0.14

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

← Back to listing