Home › 16 Atlantic St, Boston MA 02127 › Analyze
Property Analyzer
16 Atlantic St, Boston MA 02127 — $1,699,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Atlantic St, Boston MA 02127
$1,699,000 · 2 units · MLS# 73496748
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%· $424,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$29,246/yr
Cap rate1.7%
GRM21.5
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Cash invested (down + CapEx)$424,750
Annual cash flow$-72,485
Cash-on-cash return-17.1%
DSCR0.29
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.