Home › 76 Belden St, Boston MA 02125 › Analyze

Property Analyzer

76 Belden St, Boston MA 02125 — $915,000 · 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)$58,719/yr
Cap rate6.4%
GRM7.7
Loan amount$686,250
Mortgage (P&I)$4,566/mo
Annual cash flow$3,931
Cash-on-cash return1.7%
DSCR1.07

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

← Back to listing