Home › 299 Dudley Street, Boston MA 02119 › Analyze
Property Analyzer
299 Dudley Street, Boston MA 02119 — $4,375,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
299 Dudley Street, Boston MA 02119
$4,375,000 · 8 units · MLS# 73487339
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $26,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $1,093,750 down
Operating (recurring)
Results
Gross scheduled income$316,800/yr
Net operating income (NOI)$155,720/yr
Cap rate3.6%
GRM13.8
Loan amount$3,281,250
Mortgage (P&I)$21,830/mo
Cash invested (down + CapEx)$1,093,750
Annual cash flow$-106,243
Cash-on-cash return-9.7%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.