Home › 68 Rowe St, Boston MA 02131 › Analyze
Property Analyzer
68 Rowe St, Boston MA 02131 — $3,600,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
68 Rowe St, Boston MA 02131
$3,600,000 · 4 units · MLS# 73528858
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%· $900,000 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$55,260/yr
Cap rate1.5%
GRM22.7
Loan amount$2,700,000
Mortgage (P&I)$17,963/mo
Cash invested (down + CapEx)$900,000
Annual cash flow$-160,298
Cash-on-cash return-17.8%
DSCR0.26
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.