Home › 46 High St, Boston MA 02129 › Analyze
Property Analyzer
46 High St, Boston MA 02129 — $5,799,900 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
46 High St, Boston MA 02129
$5,799,900 · 8 units · MLS# 73439581
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $26,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $1,449,975 down
Operating (recurring)
Results
Gross scheduled income$316,800/yr
Net operating income (NOI)$132,921/yr
Cap rate2.3%
GRM18.3
Loan amount$4,349,925
Mortgage (P&I)$28,940/mo
Cash invested (down + CapEx)$1,449,975
Annual cash flow$-214,361
Cash-on-cash return-14.8%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.