Home › 588-590 Cambridge St, Boston MA 02134 › Analyze
Property Analyzer
588-590 Cambridge St, Boston MA 02134 — $2,500,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
588-590 Cambridge St, Boston MA 02134
$2,500,000 · 6 units · MLS# 73508554
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $625,000 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$129,290/yr
Cap rate5.2%
GRM10.5
Loan amount$1,875,000
Mortgage (P&I)$12,474/mo
Cash invested (down + CapEx)$625,000
Annual cash flow$-20,403
Cash-on-cash return-3.3%
DSCR0.86
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.