Home › 164 Calumet Street, Boston MA 02120 › Analyze

Property Analyzer

164 Calumet Street, Boston MA 02120 — $2,699,000 · 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)$30,175/yr
Cap rate1.1%
GRM22.7
Loan amount$2,024,250
Mortgage (P&I)$13,467/mo
Annual cash flow$-131,434
Cash-on-cash return-19.5%
DSCR0.19

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

← Back to listing