Home › 11 Edwin St, Boston MA 02124 › Analyze

Property Analyzer

11 Edwin St, Boston MA 02124 — $900,000 · 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)$34,506/yr
Cap rate3.8%
GRM11.4
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Annual cash flow$-19,384
Cash-on-cash return-8.6%
DSCR0.64

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

← Back to listing