Property Analyzer
443 Bennington & 430 Frankfort St, Boston MA 02128 — $1,399,900 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
443 Bennington & 430 Frankfort St, Boston MA 02128
$1,399,900 · 6 units · MLS# 73494768
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $349,975 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$146,891/yr
Cap rate10.5%
GRM5.9
Loan amount$1,049,925
Mortgage (P&I)$6,985/mo
Cash invested (down + CapEx)$349,975
Annual cash flow$63,069
Cash-on-cash return18.0%
DSCR1.75
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.