Home › 155 Kilsyth Rd, Boston MA 02135 › Analyze

Property Analyzer

155 Kilsyth Rd, Boston MA 02135 — $2,300,000 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$61,012/yr
Cap rate2.7%
GRM14.5
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Annual cash flow$-76,706
Cash-on-cash return-13.3%
DSCR0.44

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

← Back to listing