Home › 14 Lindall Pl, Boston MA 02114 › Analyze

Property Analyzer

14 Lindall Pl, Boston MA 02114 — $2,600,000 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$56,212/yr
Cap rate2.2%
GRM16.4
Loan amount$1,950,000
Mortgage (P&I)$12,973/mo
Annual cash flow$-99,469
Cash-on-cash return-15.3%
DSCR0.36

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

← Back to listing