Home › 5-7 Fenno Street, Cambridge MA 02138 › Analyze
Property Analyzer
5-7 Fenno Street, Cambridge MA 02138 — $1,985,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
5-7 Fenno Street, Cambridge MA 02138
$1,985,000 · 2 units · MLS# 73529471
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $496,250 down
Operating (recurring)
Results
Gross scheduled income$84,000/yr
Net operating income (NOI)$28,090/yr
Cap rate1.4%
GRM23.6
Loan amount$1,488,750
Mortgage (P&I)$9,905/mo
Cash invested (down + CapEx)$496,250
Annual cash flow$-90,766
Cash-on-cash return-18.3%
DSCR0.24
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.