Home › 36-38 Mapleton Street, Boston MA 02135 › Analyze

Property Analyzer

36-38 Mapleton Street, Boston MA 02135 — $1,649,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$22,522/yr
Cap rate1.4%
GRM20.8
Loan amount$1,236,750
Mortgage (P&I)$8,228/mo
Annual cash flow$-76,216
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing