Home › 64 Stockton St, Boston MA 02124 › Analyze
Property Analyzer
64 Stockton St, Boston MA 02124 — $1,200,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
64 Stockton St, Boston MA 02124
$1,200,000 · 4 units · MLS# 73361839
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%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$93,660/yr
Cap rate7.8%
GRM7.6
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$21,807
Cash-on-cash return7.3%
DSCR1.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.