Home › 410 Harrison Ave, Boston MA 02118 › Analyze
Property Analyzer
410 Harrison Ave, Boston MA 02118 — $2,600,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
410 Harrison Ave, Boston MA 02118
$2,600,000 · 4 units · MLS# 73516392
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $650,000 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$71,260/yr
Cap rate2.7%
GRM16.4
Loan amount$1,950,000
Mortgage (P&I)$12,973/mo
Cash invested (down + CapEx)$650,000
Annual cash flow$-84,421
Cash-on-cash return-13.0%
DSCR0.46
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.