Home › 30 Cumberland St, Boston MA 02115 › Analyze
Property Analyzer
30 Cumberland St, Boston MA 02115 — $3,995,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 Cumberland St, Boston MA 02115
$3,995,000 · 3 units · MLS# 73343591
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%· $998,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$20,725/yr
Cap rate0.5%
GRM33.6
Loan amount$2,996,250
Mortgage (P&I)$19,934/mo
Cash invested (down + CapEx)$998,750
Annual cash flow$-218,485
Cash-on-cash return-21.9%
DSCR0.09
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.