Home › 30 Rawson St, Boston MA 02125 › Analyze

Property Analyzer

30 Rawson St, Boston MA 02125 — $1,680,000 · 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)$46,479/yr
Cap rate2.8%
GRM14.1
Loan amount$1,260,000
Mortgage (P&I)$8,383/mo
Annual cash flow$-54,115
Cash-on-cash return-12.9%
DSCR0.46

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

← Back to listing