Home › 19 Claymoss Rd, Boston MA 02135 › Analyze
Property Analyzer
19 Claymoss Rd, Boston MA 02135 — $2,150,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Claymoss Rd, Boston MA 02135
$2,150,000 · 3 units · MLS# 73528228
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%· $537,500 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$50,245/yr
Cap rate2.3%
GRM18.1
Loan amount$1,612,500
Mortgage (P&I)$10,728/mo
Cash invested (down + CapEx)$537,500
Annual cash flow$-78,491
Cash-on-cash return-14.6%
DSCR0.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.