Home › 671-671A Washington St, Boston MA 02135 › Analyze

Property Analyzer

671-671A Washington St, Boston MA 02135 — $1,350,000 · 1 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: $3,300 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$39,600/yr
Net operating income (NOI)$2,853/yr
Cap rate0.2%
GRM34.1
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Annual cash flow$-77,981
Cash-on-cash return-23.1%
DSCR0.04

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

← Back to listing