Home › 4 Kearsarge Ave, Boston MA 02119 › Analyze

Property Analyzer

4 Kearsarge Ave, Boston MA 02119 — $1,325,000 · 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)$52,159/yr
Cap rate3.9%
GRM11.2
Loan amount$993,750
Mortgage (P&I)$6,611/mo
Annual cash flow$-27,178
Cash-on-cash return-8.2%
DSCR0.66

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

← Back to listing