Home › 607 E 7th St, Boston MA 02127 › Analyze
Property Analyzer
607 E 7th St, Boston MA 02127 — $1,799,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
607 E 7th St, Boston MA 02127
$1,799,999 · 3 units · MLS# 73522561
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%· $450,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$55,845/yr
Cap rate3.1%
GRM15.2
Loan amount$1,349,999
Mortgage (P&I)$8,982/mo
Cash invested (down + CapEx)$450,000
Annual cash flow$-51,934
Cash-on-cash return-11.5%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.