Boston Investing | Listings

85 Munroe St, Boston MA 02119 — $1,600,000 · 4 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$/moUnit 4$/mo

Total monthly rent: $13,200 (4 units)

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

Gross scheduled income$158,400/yr

Net operating income (NOI)$72,212/yr

Cap rate4.5%

GRM10.1

Loan amount$1,200,000

Mortgage (P&I)$7,984/mo

Annual cash flow$-23,592

Cash-on-cash return-5.9%

DSCR0.75

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

Property Analyzer