Boston Investing | Listings

472 Warren, Boston MA 02119 — $1,555,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $9,900 (3 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$118,800/yr

Net operating income (NOI)$48,479/yr

Cap rate3.1%

GRM13.1

Loan amount$1,166,250

Mortgage (P&I)$7,759/mo

Annual cash flow$-44,630

Cash-on-cash return-11.5%

DSCR0.52

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

Property Analyzer