Home › 451 E 7th St, Boston MA 02127 › Analyze

Property Analyzer

451 E 7th St, Boston MA 02127 — $2,300,000 · 3 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: $9,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$36,559/yr
Cap rate1.6%
GRM19.4
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Annual cash flow$-101,159
Cash-on-cash return-17.6%
DSCR0.27

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

← Back to listing