Home › 237-239 Mt Auburn Street, Cambridge MA 02138 › Analyze
Property Analyzer
237-239 Mt Auburn Street, Cambridge MA 02138 — $2,800,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
237-239 Mt Auburn Street, Cambridge MA 02138
$2,800,000 · 2 units · MLS# 73502795
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%· $700,000 down
Operating (recurring)
Results
Gross scheduled income$84,000/yr
Net operating income (NOI)$15,050/yr
Cap rate0.5%
GRM33.3
Loan amount$2,100,000
Mortgage (P&I)$13,971/mo
Cash invested (down + CapEx)$700,000
Annual cash flow$-152,606
Cash-on-cash return-21.8%
DSCR0.09
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.