Home › 142A Metropolitan, Boston MA 02131 › Analyze

Property Analyzer

142A Metropolitan, Boston MA 02131 — $2,099,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$15,322/yr
Cap rate0.7%
GRM26.5
Loan amount$1,574,250
Mortgage (P&I)$10,474/mo
Annual cash flow$-110,360
Cash-on-cash return-21.0%
DSCR0.12

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

← Back to listing