Home › 700 Metropolitan Ave, Boston MA 02136 › Analyze
Property Analyzer
700 Metropolitan Ave, Boston MA 02136 — $1,200,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
700 Metropolitan Ave, Boston MA 02136
$1,200,000 · 5 units · MLS# 73512578
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $16,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$198,000/yr
Net operating income (NOI)$121,875/yr
Cap rate10.2%
GRM6.1
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$50,022
Cash-on-cash return16.7%
DSCR1.70
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.