Home › 66-66R Stanley St, Boston MA 02125 › Analyze
Property Analyzer
66-66R Stanley St, Boston MA 02125 — $3,149,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
66-66R Stanley St, Boston MA 02125
$3,149,000 · 5 units · MLS# 73492888
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $16,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $787,250 down
Operating (recurring)
Results
Gross scheduled income$198,000/yr
Net operating income (NOI)$90,691/yr
Cap rate2.9%
GRM15.9
Loan amount$2,361,750
Mortgage (P&I)$15,713/mo
Cash invested (down + CapEx)$787,250
Annual cash flow$-97,862
Cash-on-cash return-12.4%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.