Home › 37 Stonehurst St., Boston MA 02122 › Analyze
Property Analyzer
37 Stonehurst St., Boston MA 02122 — $1,349,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
37 Stonehurst St., Boston MA 02122
$1,349,000 · 3 units · MLS# 73516802
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%· $337,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$63,061/yr
Cap rate4.7%
GRM11.4
Loan amount$1,011,750
Mortgage (P&I)$6,731/mo
Cash invested (down + CapEx)$337,250
Annual cash flow$-17,713
Cash-on-cash return-5.3%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.