Home104-104A Tyler St, Boston MA 02111 › Analyze

Property Analyzer

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)

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

Assumptions (edit anything)

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.

← Back to listing