Home › 65-67 Surrey, Boston MA 02135 › Analyze
Property Analyzer
65-67 Surrey, Boston MA 02135 — $2,795,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
65-67 Surrey, Boston MA 02135
$2,795,000 · 6 units · MLS# 73491899
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $698,750 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$124,570/yr
Cap rate4.5%
GRM11.8
Loan amount$2,096,250
Mortgage (P&I)$13,946/mo
Cash invested (down + CapEx)$698,750
Annual cash flow$-42,787
Cash-on-cash return-6.1%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.