Home › 549 Bennington St, Boston MA 02128 › Analyze

Property Analyzer

549 Bennington St, Boston MA 02128 — $1,350,000 · 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)$76,212/yr
Cap rate5.6%
GRM8.5
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Annual cash flow$-4,622
Cash-on-cash return-1.4%
DSCR0.94

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

← Back to listing