Home › 34 Bicknell St, Boston MA 02121 › Analyze
Property Analyzer
34 Bicknell St, Boston MA 02121 — $999,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
34 Bicknell St, Boston MA 02121
$999,000 · 3 units · MLS# 73524734
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%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$68,661/yr
Cap rate6.9%
GRM8.4
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$8,844
Cash-on-cash return3.5%
DSCR1.15
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.