Home › 69 Chestnut Hill Avenue, Boston MA 02135 › Analyze

Property Analyzer

69 Chestnut Hill Avenue, Boston MA 02135 — $2,250,000 · 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)$12,906/yr
Cap rate0.6%
GRM28.4
Loan amount$1,687,500
Mortgage (P&I)$11,227/mo
Annual cash flow$-121,818
Cash-on-cash return-21.7%
DSCR0.10

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

← Back to listing