Home › 76 Belden St, Boston MA 02125 › Analyze
Property Analyzer
76 Belden St, Boston MA 02125 — $915,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
76 Belden St, Boston MA 02125
$915,000 · 3 units · MLS# 73474627
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%· $228,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$70,005/yr
Cap rate7.7%
GRM7.7
Loan amount$686,250
Mortgage (P&I)$4,566/mo
Cash invested (down + CapEx)$228,750
Annual cash flow$15,217
Cash-on-cash return6.7%
DSCR1.28
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.