Home › 20-22 Ashford St, Boston MA 02134 › Analyze
Property Analyzer
20-22 Ashford St, Boston MA 02134 — $2,775,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20-22 Ashford St, Boston MA 02134
$2,775,000 · 2 units · MLS# 73530082
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%· $693,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$12,030/yr
Cap rate0.4%
GRM35.0
Loan amount$2,081,250
Mortgage (P&I)$13,847/mo
Cash invested (down + CapEx)$693,750
Annual cash flow$-154,129
Cash-on-cash return-22.2%
DSCR0.07
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.