Home › 9 Bowdoin St, Boston MA 02114 › Analyze
Property Analyzer
9 Bowdoin St, Boston MA 02114 — $5,495,000 · 13 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
9 Bowdoin St, Boston MA 02114
$5,495,000 · 13 units · MLS# 73522698
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $42,900 (13 units)
Acquisition & financing (one-time)
Down payment%· $1,373,750 down
Operating (recurring)
Results
Gross scheduled income$514,800/yr
Net operating income (NOI)$278,875/yr
Cap rate5.1%
GRM10.7
Loan amount$4,121,250
Mortgage (P&I)$27,419/mo
Cash invested (down + CapEx)$1,373,750
Annual cash flow$-50,150
Cash-on-cash return-3.7%
DSCR0.85
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.