Home › 94 Walnut Ave, Boston MA 02119 › Analyze
Property Analyzer
94 Walnut Ave, Boston MA 02119 — $2,300,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
94 Walnut Ave, Boston MA 02119
$2,300,000 · 8 units · MLS# 73514172
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%· $575,000 down
Operating (recurring)
Results
Gross scheduled income$316,800/yr
Net operating income (NOI)$188,920/yr
Cap rate8.2%
GRM7.3
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Cash invested (down + CapEx)$575,000
Annual cash flow$51,202
Cash-on-cash return8.9%
DSCR1.37
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.