Home › 21 Hosmer St, Boston MA 02126 › Analyze

Property Analyzer

21 Hosmer St, Boston MA 02126 — $1,299,000 · 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)$52,575/yr
Cap rate4.0%
GRM10.9
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Annual cash flow$-25,206
Cash-on-cash return-7.8%
DSCR0.68

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

← Back to listing