Home › 16 Mayfair St, Boston MA 02119 › Analyze
Property Analyzer
16 Mayfair St, Boston MA 02119 — $999,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Mayfair St, Boston MA 02119
$999,000 · 2 units · MLS# 73441071
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%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$40,446/yr
Cap rate4.0%
GRM12.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-19,371
Cash-on-cash return-7.8%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.