Home › 47 Englewood Ave, Boston MA 02135 › Analyze

Property Analyzer

47 Englewood Ave, Boston MA 02135 — $3,850,000 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$85,118/yr
Cap rate2.2%
GRM16.2
Loan amount$2,887,500
Mortgage (P&I)$19,211/mo
Annual cash flow$-145,409
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing