Home › 142 Dorchester Street, Boston MA 02127 › Analyze

Property Analyzer

142 Dorchester Street, Boston MA 02127 — $4,750,000 · 18 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: $59,400 (18 units)

Assumptions (edit anything)

Results

Gross scheduled income$712,800/yr
Net operating income (NOI)$364,154/yr
Cap rate7.7%
GRM6.7
Loan amount$3,562,500
Mortgage (P&I)$23,701/mo
Annual cash flow$79,737
Cash-on-cash return6.7%
DSCR1.28

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

← Back to listing