Home › 3 Palermo St, Cambridge MA 02141 › Analyze

Property Analyzer

3 Palermo St, Cambridge MA 02141 — $2,200,000 · 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)$42,605/yr
Cap rate1.9%
GRM17.5
Loan amount$1,650,000
Mortgage (P&I)$10,977/mo
Annual cash flow$-89,125
Cash-on-cash return-16.2%
DSCR0.32

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

← Back to listing