Home › 155 Kilsyth Rd, Boston MA 02135 › Analyze
Property Analyzer
155 Kilsyth Rd, Boston MA 02135 — $2,300,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
155 Kilsyth Rd, Boston MA 02135
$2,300,000 · 4 units · MLS# 73527136
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $575,000 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$76,060/yr
Cap rate3.3%
GRM14.5
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Cash invested (down + CapEx)$575,000
Annual cash flow$-61,658
Cash-on-cash return-10.7%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.