Home › 194-198 Bunker Hill St, Boston MA 02129 › Analyze
Property Analyzer
194-198 Bunker Hill St, Boston MA 02129 — $4,490,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
194-198 Bunker Hill St, Boston MA 02129
$4,490,000 · 7 units · MLS# 73497042
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%· $1,122,500 down
Operating (recurring)
Results
Gross scheduled income$277,200/yr
Net operating income (NOI)$125,665/yr
Cap rate2.8%
GRM16.2
Loan amount$3,367,500
Mortgage (P&I)$22,404/mo
Cash invested (down + CapEx)$1,122,500
Annual cash flow$-143,184
Cash-on-cash return-12.8%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.