Home › 19 Claymoss Rd, Boston MA 02135 › Analyze

Property Analyzer

19 Claymoss Rd, Boston MA 02135 — $2,150,000 · 3 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: $9,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$38,959/yr
Cap rate1.8%
GRM18.1
Loan amount$1,612,500
Mortgage (P&I)$10,728/mo
Annual cash flow$-89,777
Cash-on-cash return-16.7%
DSCR0.30

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

← Back to listing