Home › 65-65A Beach Street, Boston MA 02111 › Analyze

Property Analyzer

65-65A Beach Street, Boston MA 02111 — $5,180,000 · 7 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: $23,100 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$277,200/yr
Net operating income (NOI)$88,291/yr
Cap rate1.7%
GRM18.7
Loan amount$3,885,000
Mortgage (P&I)$25,847/mo
Annual cash flow$-221,873
Cash-on-cash return-17.1%
DSCR0.28

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

← Back to listing