Home › 39-41 W. Walnut Park, Boston MA 02119 › Analyze
Property Analyzer
39-41 W. Walnut Park, Boston MA 02119 — $2,400,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
39-41 W. Walnut Park, Boston MA 02119
$2,400,000 · 6 units · MLS# 73504678
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $600,000 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$130,890/yr
Cap rate5.5%
GRM10.1
Loan amount$1,800,000
Mortgage (P&I)$11,975/mo
Cash invested (down + CapEx)$600,000
Annual cash flow$-12,815
Cash-on-cash return-2.1%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.