Home › 179 Massachusetts Ave,2&3, Boston MA 02115 › Analyze
Property Analyzer
179 Massachusetts Ave,2&3, Boston MA 02115 — $3,100,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
179 Massachusetts Ave,2&3, Boston MA 02115
$3,100,000 · 2 units · MLS# 73386393
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%· $775,000 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$6,830/yr
Cap rate0.2%
GRM39.1
Loan amount$2,325,000
Mortgage (P&I)$15,468/mo
Cash invested (down + CapEx)$775,000
Annual cash flow$-178,789
Cash-on-cash return-23.1%
DSCR0.04
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.