Home › 102 Radcliffe St, Boston MA 02121 › Analyze
Property Analyzer
102 Radcliffe St, Boston MA 02121 — $1,225,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
102 Radcliffe St, Boston MA 02121
$1,225,000 · 2 units · MLS# 73522069
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%· $306,250 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$36,830/yr
Cap rate3.0%
GRM15.5
Loan amount$918,750
Mortgage (P&I)$6,112/mo
Cash invested (down + CapEx)$306,250
Annual cash flow$-36,520
Cash-on-cash return-11.9%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.