Home › 2-4 Holmes St, Boston MA 02134 › Analyze
Property Analyzer
2-4 Holmes St, Boston MA 02134 — $899,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2-4 Holmes St, Boston MA 02134
$899,000 · 2 units · MLS# 73505963
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$42,046/yr
Cap rate4.7%
GRM11.4
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-11,784
Cash-on-cash return-5.2%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.