Home › 110 Appleton St, Boston MA 02116 › Analyze

Property Analyzer

110 Appleton St, Boston MA 02116 — $3,145,000 · 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)$23,039/yr
Cap rate0.7%
GRM26.5
Loan amount$2,358,750
Mortgage (P&I)$15,693/mo
Annual cash flow$-165,275
Cash-on-cash return-21.0%
DSCR0.12

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

← Back to listing