Home › 27 Plymouth, Cambridge MA 02041 › Analyze

Property Analyzer

27 Plymouth, Cambridge MA 02041 — $2,150,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

27 Plymouth, Cambridge MA 02041
Investment Analysis

27 Plymouth, Cambridge MA 02041

$2,150,000 · 3 units · MLS# 73520342
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%· $537,500 down

Operating (recurring)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$55,375/yr
Cap rate2.6%
GRM17.1
Loan amount$1,612,500
Mortgage (P&I)$10,728/mo
Cash invested (down + CapEx)$537,500
Annual cash flow$-73,361
Cash-on-cash return-13.6%
DSCR0.43

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

← Back to listing