Home › 481 Lagrange St, Boston MA 02132 › Analyze
Property Analyzer
481 Lagrange St, Boston MA 02132 — $939,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
481 Lagrange St, Boston MA 02132
$939,999 · 2 units · MLS# 73497522
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%· $235,000 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$41,390/yr
Cap rate4.4%
GRM11.9
Loan amount$704,999
Mortgage (P&I)$4,690/mo
Cash invested (down + CapEx)$235,000
Annual cash flow$-14,895
Cash-on-cash return-6.3%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.