Home › 252-254 Crescent Street, Waltham MA 02453 › Analyze
Property Analyzer
252-254 Crescent Street, Waltham MA 02453 — $2,695,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
252-254 Crescent Street, Waltham MA 02453
$2,695,000 · 6 units · MLS# 73491679
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $16,200 (6 units)
Acquisition & financing (one-time)
Down payment%· $673,750 down
Operating (recurring)
Results
Gross scheduled income$194,400/yr
Net operating income (NOI)$95,390/yr
Cap rate3.5%
GRM13.9
Loan amount$2,021,250
Mortgage (P&I)$13,447/mo
Cash invested (down + CapEx)$673,750
Annual cash flow$-65,979
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.