Home › 69 Greenwood St, Boston MA 02121 › Analyze
Property Analyzer
69 Greenwood St, Boston MA 02121 — $2,225,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
69 Greenwood St, Boston MA 02121
$2,225,000 · 4 units · MLS# 73451541
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $556,250 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$77,260/yr
Cap rate3.5%
GRM14.0
Loan amount$1,668,750
Mortgage (P&I)$11,102/mo
Cash invested (down + CapEx)$556,250
Annual cash flow$-55,967
Cash-on-cash return-10.1%
DSCR0.58
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.