Home › 69 Greenwood St, Boston MA 02121 › Analyze

Property Analyzer

69 Greenwood St, Boston MA 02121 — $2,225,000 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$62,212/yr
Cap rate2.8%
GRM14.0
Loan amount$1,668,750
Mortgage (P&I)$11,102/mo
Annual cash flow$-71,015
Cash-on-cash return-12.8%
DSCR0.47

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

← Back to listing