Home › 32 Cushman Road, Boston MA 02135 › Analyze

Property Analyzer

32 Cushman Road, Boston MA 02135 — $1,250,000 · 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)$28,906/yr
Cap rate2.3%
GRM15.8
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$-45,941
Cash-on-cash return-14.7%
DSCR0.39

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

← Back to listing