Home › 3 Walley Street, Boston MA 02128 › Analyze
Property Analyzer
3 Walley Street, Boston MA 02128 — $1,025,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
3 Walley Street, Boston MA 02128
$1,025,000 · 2 units · MLS# 73467728
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%· $256,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$40,030/yr
Cap rate3.9%
GRM12.9
Loan amount$768,750
Mortgage (P&I)$5,115/mo
Cash invested (down + CapEx)$256,250
Annual cash flow$-21,344
Cash-on-cash return-8.3%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.