Home › 99-101 West Springfield St, Boston MA 02118 › Analyze

Property Analyzer

99-101 West Springfield St, Boston MA 02118 — $6,500,000 · 8 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: $26,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$316,800/yr
Net operating income (NOI)$91,624/yr
Cap rate1.4%
GRM20.5
Loan amount$4,875,000
Mortgage (P&I)$32,433/mo
Annual cash flow$-297,578
Cash-on-cash return-18.3%
DSCR0.24

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

← Back to listing