Home › 71 Draper St, Boston MA 02122 › Analyze
Property Analyzer
71 Draper St, Boston MA 02122 — $1,159,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
71 Draper St, Boston MA 02122
$1,159,000 · 3 units · MLS# 73381731
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%· $289,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$66,101/yr
Cap rate5.7%
GRM9.8
Loan amount$869,250
Mortgage (P&I)$5,783/mo
Cash invested (down + CapEx)$289,750
Annual cash flow$-3,297
Cash-on-cash return-1.1%
DSCR0.95
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
