Home › 30 Rawson St, Boston MA 02125 › Analyze
Property Analyzer
30 Rawson St, Boston MA 02125 — $1,680,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 Rawson St, Boston MA 02125
$1,680,000 · 3 units · MLS# 73526893
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $420,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$57,765/yr
Cap rate3.4%
GRM14.1
Loan amount$1,260,000
Mortgage (P&I)$8,383/mo
Cash invested (down + CapEx)$420,000
Annual cash flow$-42,829
Cash-on-cash return-10.2%
DSCR0.57
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.