Home › 190 I Street, Boston MA 02127 › Analyze
Property Analyzer
190 I Street, Boston MA 02127 — $1,395,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
190 I Street, Boston MA 02127
$1,395,000 · 2 units · MLS# 73530963
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%· $348,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$34,110/yr
Cap rate2.4%
GRM17.6
Loan amount$1,046,250
Mortgage (P&I)$6,961/mo
Cash invested (down + CapEx)$348,750
Annual cash flow$-49,419
Cash-on-cash return-14.2%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.