Home › 299 Dudley Street, Boston MA 02119 › Analyze

Property Analyzer

299 Dudley Street, Boston MA 02119 — $4,375,000 · 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)$125,624/yr
Cap rate2.9%
GRM13.8
Loan amount$3,281,250
Mortgage (P&I)$21,830/mo
Annual cash flow$-136,339
Cash-on-cash return-12.5%
DSCR0.48

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

← Back to listing