Home › 28 Haslet St, Boston MA 02131 › Analyze
Property Analyzer
28 Haslet St, Boston MA 02131 — $1,249,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
28 Haslet St, Boston MA 02131
$1,249,000 · 3 units · MLS# 73530348
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $312,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$64,661/yr
Cap rate5.2%
GRM10.5
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Cash invested (down + CapEx)$312,250
Annual cash flow$-10,126
Cash-on-cash return-3.2%
DSCR0.86
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.