Home › 72 Leyden St, Boston MA 02128 › Analyze
Property Analyzer
72 Leyden St, Boston MA 02128 — $949,974 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
72 Leyden St, Boston MA 02128
$949,974 · 2 units · MLS# 73529959
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%· $237,494 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$41,230/yr
Cap rate4.3%
GRM12.0
Loan amount$712,481
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,494
Annual cash flow$-15,652
Cash-on-cash return-6.6%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.