Home › 175 Princeton Street, Boston MA 02128 › Analyze

Property Analyzer

175 Princeton Street, Boston MA 02128 — $1,675,000 · 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)$46,559/yr
Cap rate2.8%
GRM14.1
Loan amount$1,256,250
Mortgage (P&I)$8,358/mo
Annual cash flow$-53,735
Cash-on-cash return-12.8%
DSCR0.46

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

← Back to listing