Home › 209 Green St, Cambridge MA 02139 › Analyze
Property Analyzer
209 Green St, Cambridge MA 02139 — $2,174,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
209 Green St, Cambridge MA 02139
$2,174,000 · 2 units · MLS# 73518041
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%· $543,500 down
Operating (recurring)
Results
Gross scheduled income$84,000/yr
Net operating income (NOI)$25,066/yr
Cap rate1.2%
GRM25.9
Loan amount$1,630,500
Mortgage (P&I)$10,848/mo
Cash invested (down + CapEx)$543,500
Annual cash flow$-105,107
Cash-on-cash return-19.3%
DSCR0.19
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.