Property Analyzer
142-144 Mystic Valley Parkway, Arlington MA 02474 — $1,199,990 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
142-144 Mystic Valley Parkway, Arlington MA 02474
$1,199,990 · 2 units · MLS# 73505643
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $299,998 down
Operating (recurring)
Results
Gross scheduled income$69,600/yr
Net operating income (NOI)$30,390/yr
Cap rate2.5%
GRM17.2
Loan amount$899,993
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$299,998
Annual cash flow$-41,462
Cash-on-cash return-13.8%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.