Home › 14-16 Aldie Street, Boston MA 02134 › Analyze
Property Analyzer
14-16 Aldie Street, Boston MA 02134 — $1,950,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
14-16 Aldie Street, Boston MA 02134
$1,950,000 · 2 units · MLS# 73504559
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%· $487,500 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$25,230/yr
Cap rate1.3%
GRM24.6
Loan amount$1,462,500
Mortgage (P&I)$9,730/mo
Cash invested (down + CapEx)$487,500
Annual cash flow$-91,531
Cash-on-cash return-18.8%
DSCR0.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.