Home › 584 Centre Street, Boston MA 01230 › Analyze

Property Analyzer

584 Centre Street, Boston MA 01230 — $1,600,000 · 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)$23,306/yr
Cap rate1.5%
GRM20.2
Loan amount$1,200,000
Mortgage (P&I)$7,984/mo
Annual cash flow$-72,498
Cash-on-cash return-18.1%
DSCR0.24

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

← Back to listing