Home › 84 Bailey St, Boston MA 02124 › Analyze

Property Analyzer

84 Bailey St, Boston MA 02124 — $1,365,000 · 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)$51,519/yr
Cap rate3.8%
GRM11.5
Loan amount$1,023,750
Mortgage (P&I)$6,811/mo
Annual cash flow$-30,213
Cash-on-cash return-8.9%
DSCR0.63

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

← Back to listing