Home › 21 Bradford Street, Boston MA 02118 › Analyze
Property Analyzer
21 Bradford Street, Boston MA 02118 — $2,195,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
21 Bradford Street, Boston MA 02118
$2,195,000 · 3 units · MLS# 73501947
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%· $548,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$49,525/yr
Cap rate2.3%
GRM18.5
Loan amount$1,646,250
Mortgage (P&I)$10,953/mo
Cash invested (down + CapEx)$548,750
Annual cash flow$-81,906
Cash-on-cash return-14.9%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.