Home › 104-104A Tyler St, Boston MA 02111 › Analyze
Property Analyzer
104-104A Tyler St, Boston MA 02111 — $2,350,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
104-104A Tyler St, Boston MA 02111
$2,350,000 · 5 units · MLS# 73491961
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%· $587,500 down
Operating (recurring)
Results
Gross scheduled income$198,000/yr
Net operating income (NOI)$103,475/yr
Cap rate4.4%
GRM11.9
Loan amount$1,762,500
Mortgage (P&I)$11,726/mo
Cash invested (down + CapEx)$587,500
Annual cash flow$-37,236
Cash-on-cash return-6.3%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.