Home › 83-85 Cresthill Road, Boston MA 02135 › Analyze

Property Analyzer

83-85 Cresthill Road, Boston MA 02135 — $1,199,000 · 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)$29,722/yr
Cap rate2.5%
GRM15.1
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Annual cash flow$-42,071
Cash-on-cash return-14.0%
DSCR0.41

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

← Back to listing