Home › 143 Hillside, Boston MA 02120 › Analyze
Property Analyzer
143 Hillside, Boston MA 02120 — $2,385,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
143 Hillside, Boston MA 02120
$2,385,000 · 3 units · MLS# 73460782
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%· $596,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$46,485/yr
Cap rate1.9%
GRM20.1
Loan amount$1,788,750
Mortgage (P&I)$11,901/mo
Cash invested (down + CapEx)$596,250
Annual cash flow$-96,322
Cash-on-cash return-16.2%
DSCR0.33
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
