Home › 971-973 Blue Hill Ave, Boston MA 02124 › Analyze
Property Analyzer
971-973 Blue Hill Ave, Boston MA 02124 — $2,799,999 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
971-973 Blue Hill Ave, Boston MA 02124
$2,799,999 · 8 units · MLS# 73491297
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $26,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $700,000 down
Operating (recurring)
Results
Gross scheduled income$316,800/yr
Net operating income (NOI)$180,920/yr
Cap rate6.5%
GRM8.8
Loan amount$2,099,999
Mortgage (P&I)$13,971/mo
Cash invested (down + CapEx)$700,000
Annual cash flow$13,264
Cash-on-cash return1.9%
DSCR1.08
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.