Home › 223 Washington, Boston MA 02121 › Analyze
Property Analyzer
223 Washington, Boston MA 02121 — $1,075,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
223 Washington, Boston MA 02121
$1,075,000 · 3 units · MLS# 73512179
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%· $268,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$67,445/yr
Cap rate6.3%
GRM9.0
Loan amount$806,250
Mortgage (P&I)$5,364/mo
Cash invested (down + CapEx)$268,750
Annual cash flow$3,077
Cash-on-cash return1.1%
DSCR1.05
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.