Home › 316-318 Concord Ave, Cambridge MA 02138 › Analyze

Property Analyzer

316-318 Concord Ave, Cambridge MA 02138 — $2,599,000 · 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)$10,286/yr
Cap rate0.4%
GRM30.9
Loan amount$1,949,250
Mortgage (P&I)$12,968/mo
Annual cash flow$-145,335
Cash-on-cash return-22.4%
DSCR0.07

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

← Back to listing