Boston Investing | Listings

400-412 Neponset Ave, Boston MA 02122 — $8,999,999 · 25 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/moUnit 7$/moUnit 8$/moUnit 9$/moUnit 10$/moUnit 11$/moUnit 12$/moUnit 13$/moUnit 14$/moUnit 15$/moUnit 16$/moUnit 17$/moUnit 18$/moUnit 19$/moUnit 20$/moUnit 21$/moUnit 22$/moUnit 23$/moUnit 24$/moUnit 25$/mo

Total monthly rent: $82,500 (25 units)

Acquisition & financing (one-time)

Purchase price$

Down payment%· $2,250,000 down

Renovation / CapEx (upfront)$Interest rate%Loan term (yrs)

Operating (recurring)

Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$

Results

Gross scheduled income$990,000/yr

Net operating income (NOI)$561,375/yr

Cap rate6.2%

GRM9.1

Loan amount$6,749,999

Mortgage (P&I)$44,908/mo

Cash invested (down + CapEx)$2,250,000

Annual cash flow$22,480

Cash-on-cash return1.0%

DSCR1.04

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

Property Analyzer

400-412 Neponset Ave, Boston MA 02122

Rent roll (per unit)

Acquisition & financing (one-time)

Operating (recurring)

Results