Home › 41 Orkney Rd, Boston MA 02135 › Analyze
Property Analyzer
41 Orkney Rd, Boston MA 02135 — $2,359,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
41 Orkney Rd, Boston MA 02135
$2,359,000 · 3 units · MLS# 73486541
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%· $589,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$46,901/yr
Cap rate2.0%
GRM19.9
Loan amount$1,769,250
Mortgage (P&I)$11,771/mo
Cash invested (down + CapEx)$589,750
Annual cash flow$-94,349
Cash-on-cash return-16.0%
DSCR0.33
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.