Home › 16 Atlantic St, Boston MA 02127 › Analyze

Property Analyzer

16 Atlantic St, Boston MA 02127 — $1,699,000 · 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)$21,722/yr
Cap rate1.3%
GRM21.5
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Annual cash flow$-80,009
Cash-on-cash return-18.8%
DSCR0.21

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

← Back to listing