Home › 130 Talbot Ave, Boston MA 02124 › Analyze
Property Analyzer
130 Talbot Ave, Boston MA 02124 — $1,695,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
130 Talbot Ave, Boston MA 02124
$1,695,000 · 6 units · MLS# 73467080
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%· $423,750 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$142,170/yr
Cap rate8.4%
GRM7.1
Loan amount$1,271,250
Mortgage (P&I)$8,458/mo
Cash invested (down + CapEx)$423,750
Annual cash flow$40,678
Cash-on-cash return9.6%
DSCR1.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.