Home › 87 Etna Street, Boston MA 02135 › Analyze

Property Analyzer

87 Etna Street, Boston MA 02135 — $1,275,000 · 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)$28,506/yr
Cap rate2.2%
GRM16.1
Loan amount$956,250
Mortgage (P&I)$6,362/mo
Annual cash flow$-47,837
Cash-on-cash return-15.0%
DSCR0.37

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

← Back to listing