Home › 1011 Tremont Street, Boston MA 02120 › Analyze
Property Analyzer
1011 Tremont Street, Boston MA 02120 — $2,350,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1011 Tremont Street, Boston MA 02120
$2,350,000 · 3 units · MLS# 73478189
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $587,500 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$47,045/yr
Cap rate2.0%
GRM19.8
Loan amount$1,762,500
Mortgage (P&I)$11,726/mo
Cash invested (down + CapEx)$587,500
Annual cash flow$-93,666
Cash-on-cash return-15.9%
DSCR0.33
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.