Home › 96-98 Woodledge Street, Boston MA 02125 › Analyze
Property Analyzer
96-98 Woodledge Street, Boston MA 02125 — $1,799,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
96-98 Woodledge Street, Boston MA 02125
$1,799,000 · 6 units · MLS# 73403099
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $449,750 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$140,506/yr
Cap rate7.8%
GRM7.6
Loan amount$1,349,250
Mortgage (P&I)$8,977/mo
Cash invested (down + CapEx)$449,750
Annual cash flow$32,787
Cash-on-cash return7.3%
DSCR1.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.