Home › 2-4 Howard Pl, Boston MA 02125 › Analyze
Property Analyzer
2-4 Howard Pl, Boston MA 02125 — $945,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2-4 Howard Pl, Boston MA 02125
$945,000 · 2 units · MLS# 73515733
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $236,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$41,310/yr
Cap rate4.4%
GRM11.9
Loan amount$708,750
Mortgage (P&I)$4,715/mo
Cash invested (down + CapEx)$236,250
Annual cash flow$-15,274
Cash-on-cash return-6.5%
DSCR0.73
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.