Boston Investing | Listings

9 Sumner Sq, Boston MA 02125 — $1,099,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $9,900 (3 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$118,800/yr

Net operating income (NOI)$55,775/yr

Cap rate5.1%

GRM9.3

Loan amount$824,250

Mortgage (P&I)$5,484/mo

Annual cash flow$-10,030

Cash-on-cash return-3.7%

DSCR0.85

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

Property Analyzer