Home › 14-16 Aldie Street, Boston MA 02134 › Analyze

Property Analyzer

14-16 Aldie Street, Boston MA 02134 — $1,950,000 · 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)$17,706/yr
Cap rate0.9%
GRM24.6
Loan amount$1,462,500
Mortgage (P&I)$9,730/mo
Annual cash flow$-99,055
Cash-on-cash return-20.3%
DSCR0.15

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

← Back to listing