Home › 136 Coleridge St, Boston MA 02128 › Analyze
Property Analyzer
136 Coleridge St, Boston MA 02128 — $799,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
136 Coleridge St, Boston MA 02128
$799,000 · 2 units · MLS# 73485277
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%· $199,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$43,646/yr
Cap rate5.5%
GRM10.1
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Cash invested (down + CapEx)$199,750
Annual cash flow$-4,196
Cash-on-cash return-2.1%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.