Home › 167 Lexington St, Boston MA 02128 › Analyze

Property Analyzer

167 Lexington St, Boston MA 02128 — $1,600,000 · 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)$47,759/yr
Cap rate3.0%
GRM13.5
Loan amount$1,200,000
Mortgage (P&I)$7,984/mo
Annual cash flow$-48,045
Cash-on-cash return-12.0%
DSCR0.50

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

← Back to listing