Home › 130 Myrtle St, Boston MA 02114 › Analyze

Property Analyzer

130 Myrtle St, Boston MA 02114 — $6,850,000 · 8 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: $26,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$316,800/yr
Net operating income (NOI)$86,024/yr
Cap rate1.3%
GRM21.6
Loan amount$5,137,500
Mortgage (P&I)$34,180/mo
Annual cash flow$-324,135
Cash-on-cash return-18.9%
DSCR0.21

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

← Back to listing