Home › 113 Regent St, Boston MA 02119 › Analyze

Property Analyzer

113 Regent St, Boston MA 02119 — $1,149,000 · 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)$54,975/yr
Cap rate4.8%
GRM9.7
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Annual cash flow$-13,824
Cash-on-cash return-4.8%
DSCR0.80

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

← Back to listing