Home › 106-112 West 8th, Boston MA 02127 › Analyze
Property Analyzer
106-112 West 8th, Boston MA 02127 — $3,200,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
106-112 West 8th, Boston MA 02127
$3,200,000 · 4 units · MLS# 73526232
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%· $800,000 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$61,660/yr
Cap rate1.9%
GRM20.2
Loan amount$2,400,000
Mortgage (P&I)$15,967/mo
Cash invested (down + CapEx)$800,000
Annual cash flow$-129,947
Cash-on-cash return-16.2%
DSCR0.32
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.