Home › 94 Walnut Ave, Boston MA 02119 › Analyze

Property Analyzer

94 Walnut Ave, Boston MA 02119 — $2,300,000 · 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)$158,824/yr
Cap rate6.9%
GRM7.3
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Annual cash flow$21,106
Cash-on-cash return3.7%
DSCR1.15

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

← Back to listing