Home › 21-23 Westmore Road, Boston MA 02126 › Analyze
Property Analyzer
21-23 Westmore Road, Boston MA 02126 — $1,150,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
21-23 Westmore Road, Boston MA 02126
$1,150,000 · 2 units · MLS# 73515802
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $287,500 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$38,030/yr
Cap rate3.3%
GRM14.5
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Cash invested (down + CapEx)$287,500
Annual cash flow$-30,829
Cash-on-cash return-10.7%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.