Home › 495 Warren St., Boston MA 02121 › Analyze
Property Analyzer
495 Warren St., Boston MA 02121 — $1,000,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
495 Warren St., Boston MA 02121
$1,000,000 · 3 units · MLS# 73519854
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%· $250,000 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$68,645/yr
Cap rate6.9%
GRM8.4
Loan amount$750,000
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$250,000
Annual cash flow$8,768
Cash-on-cash return3.5%
DSCR1.15
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.