Home › 252-254 Magnolia St, Boston MA 02121 › Analyze

Property Analyzer

252-254 Magnolia St, Boston MA 02121 — $1,999,000 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$114,734/yr
Cap rate5.7%
GRM8.4
Loan amount$1,499,250
Mortgage (P&I)$9,975/mo
Annual cash flow$-4,961
Cash-on-cash return-1.0%
DSCR0.96

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

← Back to listing