Home › 10 Roxbury Street, Boston MA 02119 › Analyze
Property Analyzer
10 Roxbury Street, Boston MA 02119 — $4,299,000 · 11 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10 Roxbury Street, Boston MA 02119
$4,299,000 · 11 units · MLS# 73487326
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $36,300 (11 units)
Acquisition & financing (one-time)
Down payment%· $1,074,750 down
Operating (recurring)
Results
Gross scheduled income$435,600/yr
Net operating income (NOI)$241,581/yr
Cap rate5.6%
GRM9.9
Loan amount$3,224,250
Mortgage (P&I)$21,451/mo
Cash invested (down + CapEx)$1,074,750
Annual cash flow$-15,831
Cash-on-cash return-1.5%
DSCR0.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.