Home › 1 Shafter St, Boston MA 02121 › Analyze
Property Analyzer
1 Shafter St, Boston MA 02121 — $829,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1 Shafter St, Boston MA 02121
$829,900 · 2 units · MLS# 73520969
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%· $207,475 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$43,151/yr
Cap rate5.2%
GRM10.5
Loan amount$622,425
Mortgage (P&I)$4,141/mo
Cash invested (down + CapEx)$207,475
Annual cash flow$-6,541
Cash-on-cash return-3.2%
DSCR0.87
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.