Home › 89 Green St, Boston MA 02129 › Analyze

Property Analyzer

89 Green St, Boston MA 02129 — $4,490,000 · 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)$1,519/yr
Cap rate0.0%
GRM37.8
Loan amount$3,367,500
Mortgage (P&I)$22,404/mo
Annual cash flow$-267,330
Cash-on-cash return-23.8%
DSCR0.01

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

← Back to listing