Home › 1-4 Schrepel Pl, Boston MA 02127 › Analyze
Property Analyzer
1-4 Schrepel Pl, Boston MA 02127 — $5,900,000 · 12 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1-4 Schrepel Pl, Boston MA 02127
$5,900,000 · 12 units · MLS# 73492835
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $39,600 (12 units)
Acquisition & financing (one-time)
Down payment%· $1,475,000 down
Operating (recurring)
Results
Gross scheduled income$475,200/yr
Net operating income (NOI)$244,180/yr
Cap rate4.1%
GRM12.4
Loan amount$4,425,000
Mortgage (P&I)$29,440/mo
Cash invested (down + CapEx)$1,475,000
Annual cash flow$-109,096
Cash-on-cash return-7.4%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.