Boston Investing | Listings

550 E 3rd St, Boston MA 02127 — $1,750,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $9,900 (3 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$118,800/yr

Net operating income (NOI)$45,359/yr

Cap rate2.6%

GRM14.7

Loan amount$1,312,500

Mortgage (P&I)$8,732/mo

Annual cash flow$-59,426

Cash-on-cash return-13.6%

DSCR0.43

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

Property Analyzer