Home › 22 Welles Ave, Boston MA 02124 › Analyze

Property Analyzer

22 Welles Ave, Boston MA 02124 — $1,249,000 · 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)$28,922/yr
Cap rate2.3%
GRM15.8
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Annual cash flow$-45,865
Cash-on-cash return-14.7%
DSCR0.39

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

← Back to listing