Home › 47 Dighton St, Boston MA 02135 › Analyze
Property Analyzer
47 Dighton St, Boston MA 02135 — $2,249,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
47 Dighton St, Boston MA 02135
$2,249,900 · 3 units · MLS# 73524583
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%· $562,475 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$48,646/yr
Cap rate2.2%
GRM18.9
Loan amount$1,687,425
Mortgage (P&I)$11,226/mo
Cash invested (down + CapEx)$562,475
Annual cash flow$-86,072
Cash-on-cash return-15.3%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.