Home › 349 Adams St, Boston MA 02122 › Analyze

Property Analyzer

349 Adams St, Boston MA 02122 — $1,499,000 · 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)$49,375/yr
Cap rate3.3%
GRM12.6
Loan amount$1,124,250
Mortgage (P&I)$7,480/mo
Annual cash flow$-40,381
Cash-on-cash return-10.8%
DSCR0.55

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

← Back to listing