Home › 41 Armandine St, Boston MA 02124 › Analyze
Property Analyzer
41 Armandine St, Boston MA 02124 — $1,335,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
41 Armandine St, Boston MA 02124
$1,335,000 · 3 units · MLS# 73504724
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%· $333,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$63,285/yr
Cap rate4.7%
GRM11.2
Loan amount$1,001,250
Mortgage (P&I)$6,661/mo
Cash invested (down + CapEx)$333,750
Annual cash flow$-16,651
Cash-on-cash return-5.0%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.