Home › 407A Broadway, Cambridge MA 02138 › Analyze
Property Analyzer
407A Broadway, Cambridge MA 02138 — $2,395,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
407A Broadway, Cambridge MA 02138
$2,395,000 · 3 units · MLS# 73529498
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%· $598,750 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$51,455/yr
Cap rate2.1%
GRM19.0
Loan amount$1,796,250
Mortgage (P&I)$11,950/mo
Cash invested (down + CapEx)$598,750
Annual cash flow$-91,951
Cash-on-cash return-15.4%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.