Home › 48 Farquhar St, Boston MA 02131 › Analyze

Property Analyzer

48 Farquhar St, Boston MA 02131 — $1,170,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$30,186/yr
Cap rate2.6%
GRM14.8
Loan amount$877,500
Mortgage (P&I)$5,838/mo
Annual cash flow$-39,870
Cash-on-cash return-13.6%
DSCR0.43

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

← Back to listing