Home › 27 Plymouth, Cambridge MA 02041 › Analyze

Property Analyzer

27 Plymouth, Cambridge MA 02041 — $2,150,000 · 3 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: $10,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$43,405/yr
Cap rate2.0%
GRM17.1
Loan amount$1,612,500
Mortgage (P&I)$10,728/mo
Annual cash flow$-85,331
Cash-on-cash return-15.9%
DSCR0.34

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

← Back to listing