Home › 9 Sumner Sq, Boston MA 02125 › Analyze
Property Analyzer
9 Sumner Sq, Boston MA 02125 — $1,099,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
9 Sumner Sq, Boston MA 02125
$1,099,000 · 3 units · MLS# 73492231
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%· $274,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$67,061/yr
Cap rate6.1%
GRM9.3
Loan amount$824,250
Mortgage (P&I)$5,484/mo
Cash invested (down + CapEx)$274,750
Annual cash flow$1,256
Cash-on-cash return0.5%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.