Home › 289-291 Emerson St, Boston MA 02127 › Analyze

Property Analyzer

289-291 Emerson St, Boston MA 02127 — $999,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

289-291 Emerson St, Boston MA 02127
Investment Analysis

289-291 Emerson St, Boston MA 02127

$999,000 · 2 units · MLS# 73501188
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $6,600 (2 units)

Acquisition & financing (one-time)

Down payment%· $249,750 down

Operating (recurring)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$40,446/yr
Cap rate4.0%
GRM12.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-19,371
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

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook