Home › 12-14 Hollis Street, Cambridge MA 02140 › Analyze
Property Analyzer
12-14 Hollis Street, Cambridge MA 02140 — $2,590,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12-14 Hollis Street, Cambridge MA 02140
$2,590,000 · 2 units · MLS# 73433410
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%· $647,500 down
Operating (recurring)
Results
Gross scheduled income$84,000/yr
Net operating income (NOI)$18,410/yr
Cap rate0.7%
GRM30.8
Loan amount$1,942,500
Mortgage (P&I)$12,924/mo
Cash invested (down + CapEx)$647,500
Annual cash flow$-136,672
Cash-on-cash return-21.1%
DSCR0.12
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
