Home › 1531 Cambridge Street, Cambridge MA 02139 › Analyze
Property Analyzer
1531 Cambridge Street, Cambridge MA 02139 — $4,495,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1531 Cambridge Street, Cambridge MA 02139
$4,495,000 · 3 units · MLS# 73487058
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%· $1,123,750 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$17,855/yr
Cap rate0.4%
GRM35.7
Loan amount$3,371,250
Mortgage (P&I)$22,429/mo
Cash invested (down + CapEx)$1,123,750
Annual cash flow$-251,293
Cash-on-cash return-22.4%
DSCR0.07
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.