Home › 10 Roxbury Street, Boston MA 02119 › Analyze

Property Analyzer

10 Roxbury Street, Boston MA 02119 — $4,299,000 · 11 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: $36,300 (11 units)

Assumptions (edit anything)

Results

Gross scheduled income$435,600/yr
Net operating income (NOI)$200,199/yr
Cap rate4.7%
GRM9.9
Loan amount$3,224,250
Mortgage (P&I)$21,451/mo
Annual cash flow$-57,213
Cash-on-cash return-5.3%
DSCR0.78

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

← Back to listing