Home › 17-19 Orrin Street, Cambridge MA 02138 › Analyze
Property Analyzer
17-19 Orrin Street, Cambridge MA 02138 — $2,500,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17-19 Orrin Street, Cambridge MA 02138
$2,500,000 · 3 units · MLS# 73503288
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%· $625,000 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$49,775/yr
Cap rate2.0%
GRM19.8
Loan amount$1,875,000
Mortgage (P&I)$12,474/mo
Cash invested (down + CapEx)$625,000
Annual cash flow$-99,918
Cash-on-cash return-16.0%
DSCR0.33
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.