Home › 49 Jamaica St, Boston MA 02130 › Analyze
Property Analyzer
49 Jamaica St, Boston MA 02130 — $1,499,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
49 Jamaica St, Boston MA 02130
$1,499,900 · 2 units · MLS# 73494478
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $374,975 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$32,431/yr
Cap rate2.2%
GRM18.9
Loan amount$1,124,925
Mortgage (P&I)$7,484/mo
Cash invested (down + CapEx)$374,975
Annual cash flow$-57,379
Cash-on-cash return-15.3%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.