Home › 10-12 Rockledge St, Boston MA 02119 › Analyze

Property Analyzer

10-12 Rockledge St, Boston MA 02119 — $1,379,000 · 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)$26,842/yr
Cap rate1.9%
GRM17.4
Loan amount$1,034,250
Mortgage (P&I)$6,881/mo
Annual cash flow$-55,729
Cash-on-cash return-16.2%
DSCR0.33

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

← Back to listing