Home › 1-4 Schrepel Pl, Boston MA 02127 › Analyze

Property Analyzer

1-4 Schrepel Pl, Boston MA 02127 — $5,900,000 · 12 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: $39,600 (12 units)

Assumptions (edit anything)

Results

Gross scheduled income$475,200/yr
Net operating income (NOI)$199,036/yr
Cap rate3.4%
GRM12.4
Loan amount$4,425,000
Mortgage (P&I)$29,440/mo
Annual cash flow$-154,240
Cash-on-cash return-10.5%
DSCR0.56

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

← Back to listing