Home › 35 Cunningham, Boston MA 02125 › Analyze
Property Analyzer
35 Cunningham, Boston MA 02125 — $1,160,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
35 Cunningham, Boston MA 02125
$1,160,000 · 3 units · MLS# 73461443
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%· $290,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$66,085/yr
Cap rate5.7%
GRM9.8
Loan amount$870,000
Mortgage (P&I)$5,788/mo
Cash invested (down + CapEx)$290,000
Annual cash flow$-3,373
Cash-on-cash return-1.2%
DSCR0.95
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.