Home › 110 Appleton St, Boston MA 02116 › Analyze
Property Analyzer
110 Appleton St, Boston MA 02116 — $3,145,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
110 Appleton St, Boston MA 02116
$3,145,000 · 3 units · MLS# 73516447
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%· $786,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$34,325/yr
Cap rate1.1%
GRM26.5
Loan amount$2,358,750
Mortgage (P&I)$15,693/mo
Cash invested (down + CapEx)$786,250
Annual cash flow$-153,989
Cash-on-cash return-19.6%
DSCR0.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.