Home › 230 Commonwealth Ave, Boston MA 02116 › Analyze

Property Analyzer

230 Commonwealth Ave, Boston MA 02116 — $10,995,000 · 7 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: $23,100 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$277,200/yr
Net operating income (NOI)$-4,749/yr
Cap rate-0.0%
GRM39.7
Loan amount$8,246,250
Mortgage (P&I)$54,863/mo
Annual cash flow$-663,099
Cash-on-cash return-24.1%
DSCR-0.01

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

← Back to listing