Home › 428-430 Hyde Park Avenue, Boston MA 02131 › Analyze
Property Analyzer
428-430 Hyde Park Avenue, Boston MA 02131 — $1,199,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
428-430 Hyde Park Avenue, Boston MA 02131
$1,199,000 · 3 units · MLS# 73529011
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%· $299,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$65,461/yr
Cap rate5.5%
GRM10.1
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Cash invested (down + CapEx)$299,750
Annual cash flow$-6,332
Cash-on-cash return-2.1%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.