Home › 252-254 Magnolia St, Boston MA 02121 › Analyze
Property Analyzer
252-254 Magnolia St, Boston MA 02121 — $1,999,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
252-254 Magnolia St, Boston MA 02121
$1,999,000 · 6 units · MLS# 73440102
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $499,750 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$137,306/yr
Cap rate6.9%
GRM8.4
Loan amount$1,499,250
Mortgage (P&I)$9,975/mo
Cash invested (down + CapEx)$499,750
Annual cash flow$17,611
Cash-on-cash return3.5%
DSCR1.15
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.