Home › 470 Commonwealth Ave, Boston MA 02215 › Analyze

Property Analyzer

470 Commonwealth Ave, Boston MA 02215 — $5,230,000 · 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)$111,944/yr
Cap rate2.1%
GRM16.5
Loan amount$3,922,500
Mortgage (P&I)$26,096/mo
Annual cash flow$-201,214
Cash-on-cash return-15.4%
DSCR0.36

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

← Back to listing