Home › 556 Cambridge/32 Gordon Package, Boston MA 02134 › Analyze
Property Analyzer
556 Cambridge/32 Gordon Package, Boston MA 02134 — $3,750,000 · 20 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
556 Cambridge/32 Gordon Package, Boston MA 02134
$3,750,000 · 20 units · MLS# 73498571
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $66,000 (20 units)
Acquisition & financing (one-time)
Down payment%· $937,500 down
Operating (recurring)
Results
Gross scheduled income$792,000/yr
Net operating income (NOI)$504,300/yr
Cap rate13.4%
GRM4.7
Loan amount$2,812,500
Mortgage (P&I)$18,712/mo
Cash invested (down + CapEx)$937,500
Annual cash flow$279,760
Cash-on-cash return29.8%
DSCR2.25
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.