Home › 652 E 2nd St, Boston MA 02127 › Analyze
Property Analyzer
652 E 2nd St, Boston MA 02127 — $1,790,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
652 E 2nd St, Boston MA 02127
$1,790,000 · 2 units · MLS# 73516725
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%· $447,500 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$27,790/yr
Cap rate1.6%
GRM22.6
Loan amount$1,342,500
Mortgage (P&I)$8,932/mo
Cash invested (down + CapEx)$447,500
Annual cash flow$-79,390
Cash-on-cash return-17.7%
DSCR0.26
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.