Home › 130 Talbot Ave, Boston MA 02124 › Analyze

Property Analyzer

130 Talbot Ave, Boston MA 02124 — $1,695,000 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$119,598/yr
Cap rate7.1%
GRM7.1
Loan amount$1,271,250
Mortgage (P&I)$8,458/mo
Annual cash flow$18,106
Cash-on-cash return4.3%
DSCR1.18

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

← Back to listing