Home › 3150 Washington St, Boston MA 02130 › Analyze
Property Analyzer
3150 Washington St, Boston MA 02130 — $1,325,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
3150 Washington St, Boston MA 02130
$1,325,000 · 3 units · MLS# 73478220
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%· $331,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$63,445/yr
Cap rate4.8%
GRM11.2
Loan amount$993,750
Mortgage (P&I)$6,611/mo
Cash invested (down + CapEx)$331,250
Annual cash flow$-15,892
Cash-on-cash return-4.8%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.