Home › 47 Englewood Ave, Boston MA 02135 › Analyze
Property Analyzer
47 Englewood Ave, Boston MA 02135 — $3,850,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
47 Englewood Ave, Boston MA 02135
$3,850,000 · 6 units · MLS# 73479577
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%· $962,500 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$107,690/yr
Cap rate2.8%
GRM16.2
Loan amount$2,887,500
Mortgage (P&I)$19,211/mo
Cash invested (down + CapEx)$962,500
Annual cash flow$-122,837
Cash-on-cash return-12.8%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.