Home › 148 Huron, Cambridge MA 02138 › Analyze
Property Analyzer
148 Huron, Cambridge MA 02138 — $8,995,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
148 Huron, Cambridge MA 02138
$8,995,000 · 4 units · MLS# 73509041
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $2,248,750 down
Operating (recurring)
Results
Gross scheduled income$168,000/yr
Net operating income (NOI)$-24,220/yr
Cap rate-0.3%
GRM53.5
Loan amount$6,746,250
Mortgage (P&I)$44,883/mo
Cash invested (down + CapEx)$2,248,750
Annual cash flow$-562,816
Cash-on-cash return-25.0%
DSCR-0.04
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.