Home › 20-22 Highgate St, Boston MA 02134 › Analyze
Property Analyzer
20-22 Highgate St, Boston MA 02134 — $2,649,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20-22 Highgate St, Boston MA 02134
$2,649,000 · 2 units · MLS# 73529505
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $662,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$14,046/yr
Cap rate0.5%
GRM33.4
Loan amount$1,986,750
Mortgage (P&I)$13,218/mo
Cash invested (down + CapEx)$662,250
Annual cash flow$-144,569
Cash-on-cash return-21.8%
DSCR0.09
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.