Home › 3 Walley Street, Boston MA 02128 › Analyze

Property Analyzer

3 Walley Street, Boston MA 02128 — $1,025,000 · 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)$32,506/yr
Cap rate3.2%
GRM12.9
Loan amount$768,750
Mortgage (P&I)$5,115/mo
Annual cash flow$-28,868
Cash-on-cash return-11.3%
DSCR0.53

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

← Back to listing