Home › 142A Metropolitan, Boston MA 02131 › Analyze
Property Analyzer
142A Metropolitan, Boston MA 02131 — $2,099,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
142A Metropolitan, Boston MA 02131
$2,099,000 · 2 units · MLS# 73510433
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%· $524,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$22,846/yr
Cap rate1.1%
GRM26.5
Loan amount$1,574,250
Mortgage (P&I)$10,474/mo
Cash invested (down + CapEx)$524,750
Annual cash flow$-102,836
Cash-on-cash return-19.6%
DSCR0.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.