Home › 2-4 Holmes St, Boston MA 02134 › Analyze

Property Analyzer

2-4 Holmes St, Boston MA 02134 — $899,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$34,522/yr
Cap rate3.8%
GRM11.4
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Annual cash flow$-19,308
Cash-on-cash return-8.6%
DSCR0.64

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing