Home › 61 Shepton St, Boston MA 02124 › Analyze
Property Analyzer
61 Shepton St, Boston MA 02124 — $1,499,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
61 Shepton St, Boston MA 02124
$1,499,900 · 3 units · MLS# 73501320
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%· $374,975 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$60,646/yr
Cap rate4.0%
GRM12.6
Loan amount$1,124,925
Mortgage (P&I)$7,484/mo
Cash invested (down + CapEx)$374,975
Annual cash flow$-29,164
Cash-on-cash return-7.8%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.