Home › 3 Palermo St, Cambridge MA 02141 › Analyze

Property Analyzer

3 Palermo St, Cambridge MA 02141 — $2,200,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

3 Palermo St, Cambridge MA 02141
Investment Analysis

3 Palermo St, Cambridge MA 02141

$2,200,000 · 3 units · MLS# 73519999
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%· $550,000 down

Operating (recurring)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$54,575/yr
Cap rate2.5%
GRM17.5
Loan amount$1,650,000
Mortgage (P&I)$10,977/mo
Cash invested (down + CapEx)$550,000
Annual cash flow$-77,155
Cash-on-cash return-14.0%
DSCR0.41

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

← Back to listing