Home › 281 Cardinal Medeiros Ave, Cambridge MA 02141 › Analyze
Property Analyzer
281 Cardinal Medeiros Ave, Cambridge MA 02141 — $2,595,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
281 Cardinal Medeiros Ave, Cambridge MA 02141
$2,595,000 · 3 units · MLS# 73488847
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%· $648,750 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$48,255/yr
Cap rate1.9%
GRM20.6
Loan amount$1,946,250
Mortgage (P&I)$12,948/mo
Cash invested (down + CapEx)$648,750
Annual cash flow$-107,126
Cash-on-cash return-16.5%
DSCR0.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.