Home › 49 Jamaica St, Boston MA 02130 › Analyze

Property Analyzer

49 Jamaica St, Boston MA 02130 — $1,499,900 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$24,907/yr
Cap rate1.7%
GRM18.9
Loan amount$1,124,925
Mortgage (P&I)$7,484/mo
Annual cash flow$-64,903
Cash-on-cash return-17.3%
DSCR0.28

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

← Back to listing