Home › 39 Union St, Boston MA 02135 › Analyze

Property Analyzer

39 Union St, Boston MA 02135 — $1,949,000 · 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)$42,175/yr
Cap rate2.2%
GRM16.4
Loan amount$1,461,750
Mortgage (P&I)$9,725/mo
Annual cash flow$-74,526
Cash-on-cash return-15.3%
DSCR0.36

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

← Back to listing