Home › 43 Lincoln Street, Cambridge MA 02141 › Analyze

Property Analyzer

43 Lincoln Street, Cambridge MA 02141 — $1,925,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

43 Lincoln Street, Cambridge MA 02141
Investment Analysis

43 Lincoln Street, Cambridge MA 02141

$1,925,000 · 3 units · MLS# 73529563
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%· $481,250 down

Operating (recurring)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$58,975/yr
Cap rate3.1%
GRM15.3
Loan amount$1,443,750
Mortgage (P&I)$9,605/mo
Cash invested (down + CapEx)$481,250
Annual cash flow$-56,289
Cash-on-cash return-11.7%
DSCR0.51

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing