Home › 83-85 Cresthill Road, Boston MA 02135 › Analyze
Property Analyzer
83-85 Cresthill Road, Boston MA 02135 — $1,199,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
83-85 Cresthill Road, Boston MA 02135
$1,199,000 · 2 units · MLS# 73517555
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%· $299,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$37,246/yr
Cap rate3.1%
GRM15.1
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Cash invested (down + CapEx)$299,750
Annual cash flow$-34,547
Cash-on-cash return-11.5%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.