Home › 50 Clifford St, Boston MA 02119 › Analyze
Property Analyzer
50 Clifford St, Boston MA 02119 — $949,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
50 Clifford St, Boston MA 02119
$949,000 · 2 units · MLS# 73472596
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%· $237,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$41,246/yr
Cap rate4.3%
GRM12.0
Loan amount$711,750
Mortgage (P&I)$4,735/mo
Cash invested (down + CapEx)$237,250
Annual cash flow$-15,577
Cash-on-cash return-6.6%
DSCR0.73
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.