Home › 235 Common St, Watertown MA 02472 › Analyze
Property Analyzer
235 Common St, Watertown MA 02472 — $1,149,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
235 Common St, Watertown MA 02472
$1,149,000 · 2 units · MLS# 73387002
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $287,250 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$29,496/yr
Cap rate2.6%
GRM17.1
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Cash invested (down + CapEx)$287,250
Annual cash flow$-39,303
Cash-on-cash return-13.7%
DSCR0.43
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
