Home › 46 Saxton St, Boston MA 02125 › Analyze

Property Analyzer

46 Saxton St, Boston MA 02125 — $1,095,000 · 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)$55,839/yr
Cap rate5.1%
GRM9.2
Loan amount$821,250
Mortgage (P&I)$5,464/mo
Annual cash flow$-9,727
Cash-on-cash return-3.6%
DSCR0.85

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

← Back to listing