Home › 12 Schiller St, Boston MA 02130 › Analyze
Property Analyzer
12 Schiller St, Boston MA 02130 — $1,749,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12 Schiller St, Boston MA 02130
$1,749,000 · 3 units · MLS# 73523150
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%· $437,250 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$56,661/yr
Cap rate3.2%
GRM14.7
Loan amount$1,311,750
Mortgage (P&I)$8,727/mo
Cash invested (down + CapEx)$437,250
Annual cash flow$-48,064
Cash-on-cash return-11.0%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.