Home › 30 Cumberland St, Boston MA 02115 › Analyze

Property Analyzer

30 Cumberland St, Boston MA 02115 — $3,995,000 · 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)$9,439/yr
Cap rate0.2%
GRM33.6
Loan amount$2,996,250
Mortgage (P&I)$19,934/mo
Annual cash flow$-229,771
Cash-on-cash return-23.0%
DSCR0.04

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

← Back to listing