Home › 133 Blue Hill Avenue, Boston MA 02119 › Analyze

Property Analyzer

133 Blue Hill Avenue, Boston MA 02119 — $849,999 · 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)$35,306/yr
Cap rate4.2%
GRM10.7
Loan amount$637,499
Mortgage (P&I)$4,241/mo
Annual cash flow$-15,590
Cash-on-cash return-7.3%
DSCR0.69

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

← Back to listing