Home › 7 Parkway St, Boston MA 02124 › Analyze
Property Analyzer
7 Parkway St, Boston MA 02124 — $724,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Parkway St, Boston MA 02124
$724,900 · 2 units · MLS# 73502214
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%· $181,225 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$44,831/yr
Cap rate6.2%
GRM9.2
Loan amount$543,675
Mortgage (P&I)$3,617/mo
Cash invested (down + CapEx)$181,225
Annual cash flow$1,426
Cash-on-cash return0.8%
DSCR1.03
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.