Home › 24 Buttonwood Street, Boston MA 02125 › Analyze
Property Analyzer
24 Buttonwood Street, Boston MA 02125 — $1,900,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Buttonwood Street, Boston MA 02125
$1,900,000 · 3 units · MLS# 73453890
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $475,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$54,245/yr
Cap rate2.9%
GRM16.0
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Cash invested (down + CapEx)$475,000
Annual cash flow$-59,522
Cash-on-cash return-12.5%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.