Home › 614-618 E. Broadway, Boston MA 02127 › Analyze
Property Analyzer
614-618 E. Broadway, Boston MA 02127 — $3,020,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
614-618 E. Broadway, Boston MA 02127
$3,020,000 · 6 units · MLS# 73524576
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $755,000 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$120,970/yr
Cap rate4.0%
GRM12.7
Loan amount$2,265,000
Mortgage (P&I)$15,069/mo
Cash invested (down + CapEx)$755,000
Annual cash flow$-59,859
Cash-on-cash return-7.9%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.