Home › 214 Beacon, Boston MA 02116 › Analyze

Property Analyzer

214 Beacon, Boston MA 02116 — $12,500,000 · 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$118,800/yr
Net operating income (NOI)$-126,641/yr
Cap rate-1.0%
GRM105.2
Loan amount$9,375,000
Mortgage (P&I)$62,372/mo
Annual cash flow$-875,106
Cash-on-cash return-28.0%
DSCR-0.17

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

← Back to listing