Home › 76 Bellevue St, Boston MA 02125 › Analyze

Property Analyzer

76 Bellevue St, Boston MA 02125 — $1,109,900 · 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)$55,600/yr
Cap rate5.0%
GRM9.3
Loan amount$832,425
Mortgage (P&I)$5,538/mo
Annual cash flow$-10,858
Cash-on-cash return-3.9%
DSCR0.84

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

← Back to listing