Home › 9-15 Berkshire St, Cambridge MA 02141 › Analyze
Property Analyzer
9-15 Berkshire St, Cambridge MA 02141 — $3,698,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
9-15 Berkshire St, Cambridge MA 02141
$3,698,000 · 6 units · MLS# 73506308
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $21,000 (6 units)
Acquisition & financing (one-time)
Down payment%· $924,500 down
Operating (recurring)
Results
Gross scheduled income$252,000/yr
Net operating income (NOI)$120,382/yr
Cap rate3.3%
GRM14.7
Loan amount$2,773,500
Mortgage (P&I)$18,452/mo
Cash invested (down + CapEx)$924,500
Annual cash flow$-101,044
Cash-on-cash return-10.9%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.