Home › 301-305 Dudley Street, Boston MA 02119 › Analyze

Property Analyzer

301-305 Dudley Street, Boston MA 02119 — $4,950,000 · 10 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: $33,000 (10 units)

Assumptions (edit anything)

Results

Gross scheduled income$396,000/yr
Net operating income (NOI)$165,330/yr
Cap rate3.3%
GRM12.5
Loan amount$3,712,500
Mortgage (P&I)$24,699/mo
Annual cash flow$-131,062
Cash-on-cash return-10.6%
DSCR0.56

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

← Back to listing