Home › 804-806 Saratoga, Boston MA 02128 › Analyze
Property Analyzer
804-806 Saratoga, Boston MA 02128 — $1,888,888 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
804-806 Saratoga, Boston MA 02128
$1,888,888 · 3 units · MLS# 73527522
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%· $472,222 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$54,422/yr
Cap rate2.9%
GRM15.9
Loan amount$1,416,666
Mortgage (P&I)$9,425/mo
Cash invested (down + CapEx)$472,222
Annual cash flow$-58,679
Cash-on-cash return-12.4%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.