Home › 26-28 Wentworth Street, Boston MA 02124 › Analyze
Property Analyzer
26-28 Wentworth Street, Boston MA 02124 — $775,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26-28 Wentworth Street, Boston MA 02124
$775,000 · 3 units · MLS# 73527046
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%· $193,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$72,245/yr
Cap rate9.3%
GRM6.5
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,750
Annual cash flow$25,840
Cash-on-cash return13.3%
DSCR1.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.