Home › 262-264 West Broadway, Boston MA 02127 › Analyze

Property Analyzer

262-264 West Broadway, Boston MA 02127 — $3,995,000 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$33,892/yr
Cap rate0.8%
GRM25.2
Loan amount$2,996,250
Mortgage (P&I)$19,934/mo
Annual cash flow$-205,318
Cash-on-cash return-20.6%
DSCR0.14

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

← Back to listing