Home › 1544 Dorchester Ave, Boston MA 02122 › Analyze
Property Analyzer
1544 Dorchester Ave, Boston MA 02122 — $1,574,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1544 Dorchester Ave, Boston MA 02122
$1,574,900 · 3 units · MLS# 73522542
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%· $393,725 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$59,446/yr
Cap rate3.8%
GRM13.3
Loan amount$1,181,175
Mortgage (P&I)$7,858/mo
Cash invested (down + CapEx)$393,725
Annual cash flow$-34,855
Cash-on-cash return-8.9%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.