Home › 35 Cunningham, Boston MA 02125 › Analyze

Property Analyzer

35 Cunningham, Boston MA 02125 — $1,160,000 · 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)$54,799/yr
Cap rate4.7%
GRM9.8
Loan amount$870,000
Mortgage (P&I)$5,788/mo
Annual cash flow$-14,659
Cash-on-cash return-5.1%
DSCR0.79

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

← Back to listing