Home › 726 Columbia Rd, Boston MA 02125 › Analyze
Property Analyzer
726 Columbia Rd, Boston MA 02125 — $1,050,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
726 Columbia Rd, Boston MA 02125
$1,050,000 · 3 units · MLS# 73409083
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $262,500 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$67,845/yr
Cap rate6.5%
GRM8.8
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Cash invested (down + CapEx)$262,500
Annual cash flow$4,974
Cash-on-cash return1.9%
DSCR1.08
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
