Home › 46 High St, Boston MA 02129 › Analyze

Property Analyzer

46 High St, Boston MA 02129 — $5,799,900 · 8 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: $26,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$316,800/yr
Net operating income (NOI)$102,825/yr
Cap rate1.8%
GRM18.3
Loan amount$4,349,925
Mortgage (P&I)$28,940/mo
Annual cash flow$-244,457
Cash-on-cash return-16.9%
DSCR0.30

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

← Back to listing