Home › 32 Hawthorn St, Cambridge MA 02138 › Analyze

Property Analyzer

32 Hawthorn St, Cambridge MA 02138 — $4,900,000 · 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$84,000/yr
Net operating income (NOI)$-26,530/yr
Cap rate-0.5%
GRM58.3
Loan amount$3,675,000
Mortgage (P&I)$24,450/mo
Annual cash flow$-319,928
Cash-on-cash return-26.1%
DSCR-0.09

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

← Back to listing