Home › 73 Westbourne St, Boston MA 02131 › Analyze

Property Analyzer

73 Westbourne St, Boston MA 02131 — $949,000 · 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)$33,722/yr
Cap rate3.6%
GRM12.0
Loan amount$711,750
Mortgage (P&I)$4,735/mo
Annual cash flow$-23,101
Cash-on-cash return-9.7%
DSCR0.59

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

← Back to listing