Home › 113 Regent St, Boston MA 02119 › Analyze
Property Analyzer
113 Regent St, Boston MA 02119 — $1,149,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
113 Regent St, Boston MA 02119
$1,149,000 · 3 units · MLS# 73501690
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%· $287,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$66,261/yr
Cap rate5.8%
GRM9.7
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Cash invested (down + CapEx)$287,250
Annual cash flow$-2,538
Cash-on-cash return-0.9%
DSCR0.96
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.