Home › 853 Cummins Hwy, Boston MA 02126 › Analyze
Property Analyzer
853 Cummins Hwy, Boston MA 02126 — $1,199,995 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
853 Cummins Hwy, Boston MA 02126
$1,199,995 · 3 units · MLS# 73472726
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $299,999 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$65,445/yr
Cap rate5.5%
GRM10.1
Loan amount$899,996
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$299,999
Annual cash flow$-6,407
Cash-on-cash return-2.1%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.