Home › 84 Linden, Boston MA 02134 › Analyze
Property Analyzer
84 Linden, Boston MA 02134 — $1,674,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
84 Linden, Boston MA 02134
$1,674,000 · 2 units · MLS# 73473905
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%· $418,500 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$29,646/yr
Cap rate1.8%
GRM21.1
Loan amount$1,255,500
Mortgage (P&I)$8,353/mo
Cash invested (down + CapEx)$418,500
Annual cash flow$-70,588
Cash-on-cash return-16.9%
DSCR0.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.