Home › 64 Stockton St, Boston MA 02124 › Analyze

Property Analyzer

64 Stockton St, Boston MA 02124 — $1,200,000 · 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)$78,612/yr
Cap rate6.6%
GRM7.6
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$6,759
Cash-on-cash return2.3%
DSCR1.09

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

← Back to listing