Home › 41 Gleason St, Boston MA 02121 › Analyze

Property Analyzer

41 Gleason St, Boston MA 02121 — $1,279,900 · 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)$28,427/yr
Cap rate2.2%
GRM16.2
Loan amount$959,925
Mortgage (P&I)$6,386/mo
Annual cash flow$-48,210
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing