Home › 34 Union Park, Boston MA 02118 › Analyze
Property Analyzer
34 Union Park, Boston MA 02118 — $8,450,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
34 Union Park, Boston MA 02118
$8,450,000 · 5 units · MLS# 73491510
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $16,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $2,112,500 down
Operating (recurring)
Results
Gross scheduled income$198,000/yr
Net operating income (NOI)$5,875/yr
Cap rate0.1%
GRM42.7
Loan amount$6,337,500
Mortgage (P&I)$42,164/mo
Cash invested (down + CapEx)$2,112,500
Annual cash flow$-500,088
Cash-on-cash return-23.7%
DSCR0.01
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.