Home › 428-430 Hyde Park Avenue, Boston MA 02131 › Analyze

Property Analyzer

428-430 Hyde Park Avenue, Boston MA 02131 — $1,199,000 · 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)$54,175/yr
Cap rate4.5%
GRM10.1
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Annual cash flow$-17,618
Cash-on-cash return-5.9%
DSCR0.75

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

← Back to listing