Home › 155 West Concord, Boston MA 02118 › Analyze
Property Analyzer
155 West Concord, Boston MA 02118 — $2,900,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
155 West Concord, Boston MA 02118
$2,900,000 · 2 units · MLS# 73516105
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%· $725,000 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$10,030/yr
Cap rate0.3%
GRM36.6
Loan amount$2,175,000
Mortgage (P&I)$14,470/mo
Cash invested (down + CapEx)$725,000
Annual cash flow$-163,614
Cash-on-cash return-22.6%
DSCR0.06
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.