Home › 408 W Second, Boston MA 02127 › Analyze
Property Analyzer
408 W Second, Boston MA 02127 — $1,049,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
408 W Second, Boston MA 02127
$1,049,000 · 2 units · MLS# 73530146
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $262,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$39,646/yr
Cap rate3.8%
GRM13.2
Loan amount$786,750
Mortgage (P&I)$5,234/mo
Cash invested (down + CapEx)$262,250
Annual cash flow$-23,165
Cash-on-cash return-8.8%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.