Home › 64 Trenton St, Boston MA 02128 › Analyze
Property Analyzer
64 Trenton St, Boston MA 02128 — $1,475,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
64 Trenton St, Boston MA 02128
$1,475,000 · 3 units · MLS# 73466115
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%· $368,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$61,045/yr
Cap rate4.1%
GRM12.4
Loan amount$1,106,250
Mortgage (P&I)$7,360/mo
Cash invested (down + CapEx)$368,750
Annual cash flow$-27,274
Cash-on-cash return-7.4%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.