Home › 8 Fairfield Street, Boston MA 02116 › Analyze

Property Analyzer

8 Fairfield Street, Boston MA 02116 — $5,645,000 · 5 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: $16,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$198,000/yr
Net operating income (NOI)$31,945/yr
Cap rate0.6%
GRM28.5
Loan amount$4,233,750
Mortgage (P&I)$28,167/mo
Annual cash flow$-306,062
Cash-on-cash return-21.7%
DSCR0.09

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

← Back to listing