Home › 671-671A Washington St, Boston MA 02135 › Analyze
Property Analyzer
671-671A Washington St, Boston MA 02135 — $1,350,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
671-671A Washington St, Boston MA 02135
$1,350,000 · 1 unit · MLS# 73509981
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,300 (1 units)
Acquisition & financing (one-time)
Down payment%· $337,500 down
Operating (recurring)
Results
Gross scheduled income$39,600/yr
Net operating income (NOI)$6,615/yr
Cap rate0.5%
GRM34.1
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,500
Annual cash flow$-74,219
Cash-on-cash return-22.0%
DSCR0.08
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.