Home › 755-759 Truman Highway, Boston MA 02136 › Analyze
Property Analyzer
755-759 Truman Highway, Boston MA 02136 — $2,000,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
755-759 Truman Highway, Boston MA 02136
$2,000,000 · 5 units · MLS# 73502403
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%· $500,000 down
Operating (recurring)
Results
Gross scheduled income$198,000/yr
Net operating income (NOI)$109,075/yr
Cap rate5.5%
GRM10.1
Loan amount$1,500,000
Mortgage (P&I)$9,980/mo
Cash invested (down + CapEx)$500,000
Annual cash flow$-10,679
Cash-on-cash return-2.1%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.