Home › 46 Saxton St, Boston MA 02125 › Analyze
Property Analyzer
46 Saxton St, Boston MA 02125 — $1,095,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
46 Saxton St, Boston MA 02125
$1,095,000 · 3 units · MLS# 73530421
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%· $273,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$67,125/yr
Cap rate6.1%
GRM9.2
Loan amount$821,250
Mortgage (P&I)$5,464/mo
Cash invested (down + CapEx)$273,750
Annual cash flow$1,559
Cash-on-cash return0.6%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.