Home › 1011 Tremont Street, Boston MA 02120 › Analyze

Property Analyzer

1011 Tremont Street, Boston MA 02120 — $2,350,000 · 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)$35,759/yr
Cap rate1.5%
GRM19.8
Loan amount$1,762,500
Mortgage (P&I)$11,726/mo
Annual cash flow$-104,952
Cash-on-cash return-17.9%
DSCR0.25

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

← Back to listing