Home › 76 Bellevue St, Boston MA 02125 › Analyze
Property Analyzer
76 Bellevue St, Boston MA 02125 — $1,109,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
76 Bellevue St, Boston MA 02125
$1,109,900 · 3 units · MLS# 73454293
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%· $277,475 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$66,886/yr
Cap rate6.0%
GRM9.3
Loan amount$832,425
Mortgage (P&I)$5,538/mo
Cash invested (down + CapEx)$277,475
Annual cash flow$428
Cash-on-cash return0.2%
DSCR1.01
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.