Home › 6 Moreland Street, Boston MA 02119 › Analyze
Property Analyzer
6 Moreland Street, Boston MA 02119 — $1,850,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Moreland Street, Boston MA 02119
$1,850,000 · 5 units · MLS# 73529068
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $16,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $462,500 down
Operating (recurring)
Results
Gross scheduled income$198,000/yr
Net operating income (NOI)$111,475/yr
Cap rate6.0%
GRM9.3
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Cash invested (down + CapEx)$462,500
Annual cash flow$702
Cash-on-cash return0.2%
DSCR1.01
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.