Home › 128 G Street, Boston MA 02127 › Analyze
Property Analyzer
128 G Street, Boston MA 02127 — $1,490,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
128 G Street, Boston MA 02127
$1,490,000 · 3 units · MLS# 73455844
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%· $372,500 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$60,805/yr
Cap rate4.1%
GRM12.5
Loan amount$1,117,500
Mortgage (P&I)$7,435/mo
Cash invested (down + CapEx)$372,500
Annual cash flow$-28,412
Cash-on-cash return-7.6%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
