Home › 15 Dwight Street, Boston MA 02118 › Analyze
Property Analyzer
15 Dwight Street, Boston MA 02118 — $3,600,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Dwight Street, Boston MA 02118
$3,600,000 · 3 units · MLS# 73500523
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%· $900,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$27,045/yr
Cap rate0.8%
GRM30.3
Loan amount$2,700,000
Mortgage (P&I)$17,963/mo
Cash invested (down + CapEx)$900,000
Annual cash flow$-188,513
Cash-on-cash return-20.9%
DSCR0.13
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.