Home › 1023-A Blue Hill Ave, Boston MA 02124 › Analyze
Property Analyzer
1023-A Blue Hill Ave, Boston MA 02124 — $1,250,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1023-A Blue Hill Ave, Boston MA 02124
$1,250,000 · 3 units · MLS# 73486845
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%· $312,500 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$64,645/yr
Cap rate5.2%
GRM10.5
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Cash invested (down + CapEx)$312,500
Annual cash flow$-10,202
Cash-on-cash return-3.3%
DSCR0.86
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.