Home › 36-38 Mapleton Street, Boston MA 02135 › Analyze
Property Analyzer
36-38 Mapleton Street, Boston MA 02135 — $1,649,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
36-38 Mapleton Street, Boston MA 02135
$1,649,000 · 2 units · MLS# 73470998
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%· $412,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$30,046/yr
Cap rate1.8%
GRM20.8
Loan amount$1,236,750
Mortgage (P&I)$8,228/mo
Cash invested (down + CapEx)$412,250
Annual cash flow$-68,692
Cash-on-cash return-16.7%
DSCR0.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.