Home › 15 G, Boston MA 02127 › Analyze
Property Analyzer
15 G, Boston MA 02127 — $1,299,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 G, Boston MA 02127
$1,299,000 · 2 units · MLS# 73492872
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $324,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$35,646/yr
Cap rate2.7%
GRM16.4
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-42,135
Cash-on-cash return-13.0%
DSCR0.46
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.