Home › 155 West Concord, Boston MA 02118 › Analyze

Property Analyzer

155 West Concord, Boston MA 02118 — $2,900,000 · 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)$2,506/yr
Cap rate0.1%
GRM36.6
Loan amount$2,175,000
Mortgage (P&I)$14,470/mo
Annual cash flow$-171,138
Cash-on-cash return-23.6%
DSCR0.01

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

← Back to listing