Home › 15 Mclellan St, Boston MA 02121 › Analyze
Property Analyzer
15 Mclellan St, Boston MA 02121 — $1,100,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Mclellan St, Boston MA 02121
$1,100,000 · 3 units · MLS# 73482464
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%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$67,045/yr
Cap rate6.1%
GRM9.3
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$1,180
Cash-on-cash return0.4%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.