Home › 4 Saxton St, Boston MA 02125 › Analyze

Property Analyzer

4 Saxton St, Boston MA 02125 — $1,059,000 · 3 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: $9,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$56,415/yr
Cap rate5.3%
GRM8.9
Loan amount$794,250
Mortgage (P&I)$5,284/mo
Annual cash flow$-6,995
Cash-on-cash return-2.6%
DSCR0.89

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

← Back to listing