Home › 48 Nonantum, Boston MA 02135 › Analyze

Property Analyzer

48 Nonantum, Boston MA 02135 — $1,549,000 · 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)$24,122/yr
Cap rate1.6%
GRM19.6
Loan amount$1,161,750
Mortgage (P&I)$7,729/mo
Annual cash flow$-68,628
Cash-on-cash return-17.7%
DSCR0.26

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

← Back to listing