Home › 187 Highland St, Boston MA 02119 › Analyze
Property Analyzer
187 Highland St, Boston MA 02119 — $879,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
187 Highland St, Boston MA 02119
$879,000 · 2 units · MLS# 73476890
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%· $219,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$42,366/yr
Cap rate4.8%
GRM11.1
Loan amount$659,250
Mortgage (P&I)$4,386/mo
Cash invested (down + CapEx)$219,750
Annual cash flow$-10,266
Cash-on-cash return-4.7%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.