Home › 69 Chestnut Hill Avenue, Boston MA 02135 › Analyze
Property Analyzer
69 Chestnut Hill Avenue, Boston MA 02135 — $2,250,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
69 Chestnut Hill Avenue, Boston MA 02135
$2,250,000 · 2 units · MLS# 73493491
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $562,500 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$20,430/yr
Cap rate0.9%
GRM28.4
Loan amount$1,687,500
Mortgage (P&I)$11,227/mo
Cash invested (down + CapEx)$562,500
Annual cash flow$-114,294
Cash-on-cash return-20.3%
DSCR0.15
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.