Home › 12 Bungalow Rd, Boston MA 02132 › Analyze

Property Analyzer

12 Bungalow Rd, Boston MA 02132 — $799,000 · 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)$60,575/yr
Cap rate7.6%
GRM6.7
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Annual cash flow$12,733
Cash-on-cash return6.4%
DSCR1.27

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

← Back to listing