Home › 988 Morton St, Boston MA 02126 › Analyze
Property Analyzer
988 Morton St, Boston MA 02126 — $849,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
988 Morton St, Boston MA 02126
$849,000 · 2 units · MLS# 73483309
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%· $212,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$42,846/yr
Cap rate5.0%
GRM10.7
Loan amount$636,750
Mortgage (P&I)$4,236/mo
Cash invested (down + CapEx)$212,250
Annual cash flow$-7,990
Cash-on-cash return-3.8%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.