Home › 142 Pleasant Street, Boston MA 02125 › Analyze

Property Analyzer

142 Pleasant Street, Boston MA 02125 — $5,500,000 · 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)$107,624/yr
Cap rate2.0%
GRM17.4
Loan amount$4,125,000
Mortgage (P&I)$27,444/mo
Annual cash flow$-221,701
Cash-on-cash return-16.1%
DSCR0.33

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

← Back to listing