Home › 549 Bennington St, Boston MA 02128 › Analyze
Property Analyzer
549 Bennington St, Boston MA 02128 — $1,350,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
549 Bennington St, Boston MA 02128
$1,350,000 · 4 units · MLS# 73520908
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%· $337,500 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$91,260/yr
Cap rate6.8%
GRM8.5
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,500
Annual cash flow$10,426
Cash-on-cash return3.1%
DSCR1.13
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.