Home › 106 Ellery St, Cambridge MA 02138 › Analyze

Property Analyzer

106 Ellery St, Cambridge MA 02138 — $3,500,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

106 Ellery St, Cambridge MA 02138
Investment Analysis

106 Ellery St, Cambridge MA 02138

$3,500,000 · 3 units · MLS# 73451278
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%· $875,000 down

Operating (recurring)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$33,775/yr
Cap rate1.0%
GRM27.8
Loan amount$2,625,000
Mortgage (P&I)$17,464/mo
Cash invested (down + CapEx)$875,000
Annual cash flow$-175,795
Cash-on-cash return-20.1%
DSCR0.16

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