Home › 640 River Street, Boston MA 02126 › Analyze

Property Analyzer

640 River Street, Boston MA 02126 — $1,650,000 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$120,318/yr
Cap rate7.3%
GRM6.9
Loan amount$1,237,500
Mortgage (P&I)$8,233/mo
Annual cash flow$21,521
Cash-on-cash return5.2%
DSCR1.22

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

← Back to listing