Home › 43-49 Ellery St., Cambridge MA 02138 › Analyze

Property Analyzer

43-49 Ellery St., Cambridge MA 02138 — $3,250,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

43-49 Ellery St., Cambridge MA 02138
Investment Analysis

43-49 Ellery St., Cambridge MA 02138

$3,250,000 · 4 units · MLS# 73510202
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $14,000 (4 units)

Acquisition & financing (one-time)

Down payment%· $812,500 down

Operating (recurring)

Results

Gross scheduled income$168,000/yr
Net operating income (NOI)$67,700/yr
Cap rate2.1%
GRM19.3
Loan amount$2,437,500
Mortgage (P&I)$16,217/mo
Cash invested (down + CapEx)$812,500
Annual cash flow$-126,901
Cash-on-cash return-15.6%
DSCR0.35

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook