Home › 652 E 2nd St, Boston MA 02127 › Analyze

Property Analyzer

652 E 2nd St, Boston MA 02127 — $1,790,000 · 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)$20,266/yr
Cap rate1.1%
GRM22.6
Loan amount$1,342,500
Mortgage (P&I)$8,932/mo
Annual cash flow$-86,914
Cash-on-cash return-19.4%
DSCR0.19

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

← Back to listing