Home › 7-9 Orrin Street, Cambridge MA 02138 › Analyze
Property Analyzer
7-9 Orrin Street, Cambridge MA 02138 — $2,375,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7-9 Orrin Street, Cambridge MA 02138
$2,375,000 · 3 units · MLS# 73503289
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $593,750 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$51,775/yr
Cap rate2.2%
GRM18.8
Loan amount$1,781,250
Mortgage (P&I)$11,851/mo
Cash invested (down + CapEx)$593,750
Annual cash flow$-90,433
Cash-on-cash return-15.2%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.