Home › 6 Moreland Street, Boston MA 02119 › Analyze

Property Analyzer

6 Moreland Street, Boston MA 02119 — $1,850,000 · 5 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: $16,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$198,000/yr
Net operating income (NOI)$92,665/yr
Cap rate5.0%
GRM9.3
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-18,108
Cash-on-cash return-3.9%
DSCR0.84

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

← Back to listing