Home › 2131 Dorchester Ave, Boston MA 02124 › Analyze
Property Analyzer
2131 Dorchester Ave, Boston MA 02124 — $1,369,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2131 Dorchester Ave, Boston MA 02124
$1,369,000 · 3 units · MLS# 73527731
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%· $342,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$62,741/yr
Cap rate4.6%
GRM11.5
Loan amount$1,026,750
Mortgage (P&I)$6,831/mo
Cash invested (down + CapEx)$342,250
Annual cash flow$-19,231
Cash-on-cash return-5.6%
DSCR0.77
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.