Home › 164 Marlborough St, Boston MA 02116 › Analyze

Property Analyzer

164 Marlborough St, Boston MA 02116 — $9,950,000 · 5 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: $16,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$198,000/yr
Net operating income (NOI)$-36,935/yr
Cap rate-0.4%
GRM50.3
Loan amount$7,462,500
Mortgage (P&I)$49,648/mo
Annual cash flow$-632,713
Cash-on-cash return-25.4%
DSCR-0.06

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

← Back to listing