Home › 33-39 Ward St., Boston MA 02127 › Analyze

Property Analyzer

33-39 Ward St., Boston MA 02127 — $9,999,000 · 14 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: $46,200 (14 units)

Assumptions (edit anything)

Results

Gross scheduled income$554,400/yr
Net operating income (NOI)$182,358/yr
Cap rate1.8%
GRM18.0
Loan amount$7,499,250
Mortgage (P&I)$49,893/mo
Annual cash flow$-416,354
Cash-on-cash return-16.7%
DSCR0.30

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

← Back to listing