Home › 179 Massachusetts Ave,2&3, Boston MA 02115 › Analyze

Property Analyzer

179 Massachusetts Ave,2&3, Boston MA 02115 — $3,100,000 · 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$79,200/yr
Net operating income (NOI)$-694/yr
Cap rate-0.0%
GRM39.1
Loan amount$2,325,000
Mortgage (P&I)$15,468/mo
Annual cash flow$-186,313
Cash-on-cash return-24.0%
DSCR-0.00

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

← Back to listing