Home › 230 Corey Rd, Boston MA 02135 › Analyze
Property Analyzer
230 Corey Rd, Boston MA 02135 — $1,700,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
230 Corey Rd, Boston MA 02135
$1,700,000 · 3 units · MLS# 73468924
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%· $425,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$57,445/yr
Cap rate3.4%
GRM14.3
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Cash invested (down + CapEx)$425,000
Annual cash flow$-44,346
Cash-on-cash return-10.4%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.