Boston Investing | Listings

104-104A Tyler St, Boston MA 02111 — $2,350,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/mo

Total monthly rent: $16,500 (5 units)

Assumptions (edit anything)

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

Results

Gross scheduled income$198,000/yr

Net operating income (NOI)$84,665/yr

Cap rate3.6%

GRM11.9

Loan amount$1,762,500

Mortgage (P&I)$11,726/mo

Annual cash flow$-56,046

Cash-on-cash return-9.5%

DSCR0.60

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

Property Analyzer

Rent roll (per unit)

Assumptions (edit anything)

Results