Home › 3 Holden Court, Boston MA 02109 › Analyze

Property Analyzer

3 Holden Court, Boston MA 02109 — $1,850,000 · 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)$43,759/yr
Cap rate2.4%
GRM15.6
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-67,014
Cash-on-cash return-14.5%
DSCR0.40

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

← Back to listing