Home › 33 Paragon Rd, Boston MA 02132 › Analyze

Property Analyzer

33 Paragon Rd, Boston MA 02132 — $1,100,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$31,306/yr
Cap rate2.8%
GRM13.9
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Annual cash flow$-34,559
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing