Home › 57 Cedar St, Cambridge MA 02140 › Analyze
Property Analyzer
57 Cedar St, Cambridge MA 02140 — $3,995,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
57 Cedar St, Cambridge MA 02140
$3,995,000 · 6 units · MLS# 73492979
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%· $998,750 down
Operating (recurring)
Results
Gross scheduled income$252,000/yr
Net operating income (NOI)$115,630/yr
Cap rate2.9%
GRM15.9
Loan amount$2,996,250
Mortgage (P&I)$19,934/mo
Cash invested (down + CapEx)$998,750
Annual cash flow$-123,580
Cash-on-cash return-12.4%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.