Home › 37 Stonehurst St., Boston MA 02122 › Analyze

Property Analyzer

37 Stonehurst St., Boston MA 02122 — $1,349,000 · 3 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: $9,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$51,775/yr
Cap rate3.8%
GRM11.4
Loan amount$1,011,750
Mortgage (P&I)$6,731/mo
Annual cash flow$-28,999
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