Home › 7 Corbet Street, Boston MA 02124 › Analyze
Property Analyzer
7 Corbet Street, Boston MA 02124 — $799,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Corbet Street, Boston MA 02124
$799,000 · 3 units · MLS# 73528899
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%· $199,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$71,861/yr
Cap rate9.0%
GRM6.7
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Cash invested (down + CapEx)$199,750
Annual cash flow$24,019
Cash-on-cash return12.0%
DSCR1.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.