Home › 87 Gordon Street, Boston MA 02135 › Analyze

Property Analyzer

87 Gordon Street, Boston MA 02135 — $5,900,000 · 18 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: $59,400 (18 units)

Assumptions (edit anything)

Results

Gross scheduled income$712,800/yr
Net operating income (NOI)$345,754/yr
Cap rate5.9%
GRM8.3
Loan amount$4,425,000
Mortgage (P&I)$29,440/mo
Annual cash flow$-7,522
Cash-on-cash return-0.5%
DSCR0.98

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

← Back to listing