Home › 175 Princeton Street, Boston MA 02128 › Analyze
Property Analyzer
175 Princeton Street, Boston MA 02128 — $1,675,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
175 Princeton Street, Boston MA 02128
$1,675,000 · 3 units · MLS# 73527017
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%· $418,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$57,845/yr
Cap rate3.5%
GRM14.1
Loan amount$1,256,250
Mortgage (P&I)$8,358/mo
Cash invested (down + CapEx)$418,750
Annual cash flow$-42,449
Cash-on-cash return-10.1%
DSCR0.58
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.