Home › 45 Msgr Patrick J Lydon Way, Boston MA 02124 › Analyze
Property Analyzer
45 Msgr Patrick J Lydon Way, Boston MA 02124 — $1,185,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
45 Msgr Patrick J Lydon Way, Boston MA 02124
$1,185,000 · 3 units · MLS# 73518246
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%· $296,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$65,685/yr
Cap rate5.5%
GRM10.0
Loan amount$888,750
Mortgage (P&I)$5,913/mo
Cash invested (down + CapEx)$296,250
Annual cash flow$-5,270
Cash-on-cash return-1.8%
DSCR0.93
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.