Home › 19 South Russell Street, Boston MA 02114 › Analyze
Property Analyzer
19 South Russell Street, Boston MA 02114 — $3,295,000 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 South Russell Street, Boston MA 02114
$3,295,000 · 9 units · MLS# 73516020
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $29,700 (9 units)
Acquisition & financing (one-time)
Down payment%· $823,750 down
Operating (recurring)
Results
Gross scheduled income$356,400/yr
Net operating income (NOI)$201,215/yr
Cap rate6.1%
GRM9.2
Loan amount$2,471,250
Mortgage (P&I)$16,441/mo
Cash invested (down + CapEx)$823,750
Annual cash flow$3,920
Cash-on-cash return0.5%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.