Home › 66 Burrell St, Boston MA 02119 › Analyze
Property Analyzer
66 Burrell St, Boston MA 02119 — $1,100,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
66 Burrell St, Boston MA 02119
$1,100,000 · 2 units · MLS# 73528603
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%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$38,830/yr
Cap rate3.5%
GRM13.9
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$-27,035
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.