Home › 970 Saratoga St., Boston MA 02128 › Analyze
Property Analyzer
970 Saratoga St., Boston MA 02128 — $2,399,000 · 15 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
970 Saratoga St., Boston MA 02128
$2,399,000 · 15 units · MLS# 73460842
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $49,500 (15 units)
Acquisition & financing (one-time)
Down payment%· $599,750 down
Operating (recurring)
Results
Gross scheduled income$594,000/yr
Net operating income (NOI)$384,841/yr
Cap rate16.0%
GRM4.0
Loan amount$1,799,250
Mortgage (P&I)$11,970/mo
Cash invested (down + CapEx)$599,750
Annual cash flow$241,196
Cash-on-cash return40.2%
DSCR2.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.