Home › 289 Broadway, Cambridge MA 02139 › Analyze
Property Analyzer
289 Broadway, Cambridge MA 02139 — $2,300,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
289 Broadway, Cambridge MA 02139
$2,300,000 · 2 units · MLS# 73506319
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%· $575,000 down
Operating (recurring)
Results
Gross scheduled income$84,000/yr
Net operating income (NOI)$23,050/yr
Cap rate1.0%
GRM27.4
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Cash invested (down + CapEx)$575,000
Annual cash flow$-114,668
Cash-on-cash return-19.9%
DSCR0.17
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.