Home › 804-806 Saratoga, Boston MA 02128 › Analyze

Property Analyzer

804-806 Saratoga, Boston MA 02128 — $1,888,888 · 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)$43,136/yr
Cap rate2.3%
GRM15.9
Loan amount$1,416,666
Mortgage (P&I)$9,425/mo
Annual cash flow$-69,965
Cash-on-cash return-14.8%
DSCR0.38

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

← Back to listing