Home › 36 Floyd Street, Boston MA 02124 › Analyze
Property Analyzer
36 Floyd Street, Boston MA 02124 — $1,225,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
36 Floyd Street, Boston MA 02124
$1,225,000 · 3 units · MLS# 73487162
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $306,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$65,045/yr
Cap rate5.3%
GRM10.3
Loan amount$918,750
Mortgage (P&I)$6,112/mo
Cash invested (down + CapEx)$306,250
Annual cash flow$-8,305
Cash-on-cash return-2.7%
DSCR0.89
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.