Home › 971-973 Blue Hill Ave, Boston MA 02124 › Analyze

Property Analyzer

971-973 Blue Hill Ave, Boston MA 02124 — $2,799,999 · 8 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: $26,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$316,800/yr
Net operating income (NOI)$150,824/yr
Cap rate5.4%
GRM8.8
Loan amount$2,099,999
Mortgage (P&I)$13,971/mo
Annual cash flow$-16,832
Cash-on-cash return-2.4%
DSCR0.90

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

← Back to listing