Home › 1517 Centre St, Boston MA 02132 › Analyze

Property Analyzer

1517 Centre St, Boston MA 02132 — $1,175,000 · 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)$30,106/yr
Cap rate2.6%
GRM14.8
Loan amount$881,250
Mortgage (P&I)$5,863/mo
Annual cash flow$-40,250
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing