Home › 5008 Washington St, Boston MA 02132 › Analyze

Property Analyzer

5008 Washington St, Boston MA 02132 — $1,150,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

5008 Washington St, Boston MA 02132
Investment Analysis

5008 Washington St, Boston MA 02132

$1,150,000 · 2 units · MLS# 73525004
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%· $287,500 down

Operating (recurring)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$38,030/yr
Cap rate3.3%
GRM14.5
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Cash invested (down + CapEx)$287,500
Annual cash flow$-30,829
Cash-on-cash return-10.7%
DSCR0.55

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing