Home › 204-206 School St, Watertown MA 02472 › Analyze
Property Analyzer
204-206 School St, Watertown MA 02472 — $1,400,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
204-206 School St, Watertown MA 02472
$1,400,000 · 3 units · MLS# 73528750
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $350,000 down
Operating (recurring)
Results
Gross scheduled income$100,800/yr
Net operating income (NOI)$49,420/yr
Cap rate3.5%
GRM13.9
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Cash invested (down + CapEx)$350,000
Annual cash flow$-34,408
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.