Home › 230 Commonwealth Ave, Boston MA 02116 › Analyze
Property Analyzer
230 Commonwealth Ave, Boston MA 02116 — $10,995,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
230 Commonwealth Ave, Boston MA 02116
$10,995,000 · 7 units · MLS# 73484360
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $23,100 (7 units)
Acquisition & financing (one-time)
Down payment%· $2,748,750 down
Operating (recurring)
Results
Gross scheduled income$277,200/yr
Net operating income (NOI)$21,585/yr
Cap rate0.2%
GRM39.7
Loan amount$8,246,250
Mortgage (P&I)$54,863/mo
Cash invested (down + CapEx)$2,748,750
Annual cash flow$-636,765
Cash-on-cash return-23.2%
DSCR0.03
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.