Home › 194-198 Bunker Hill St, Boston MA 02129 › Analyze

Property Analyzer

194-198 Bunker Hill St, Boston MA 02129 — $4,490,000 · 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)$99,331/yr
Cap rate2.2%
GRM16.2
Loan amount$3,367,500
Mortgage (P&I)$22,404/mo
Annual cash flow$-169,518
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing