Home › 1023-A Blue Hill Ave, Boston MA 02124 › Analyze

Property Analyzer

1023-A Blue Hill Ave, Boston MA 02124 — $1,250,000 · 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)$53,359/yr
Cap rate4.3%
GRM10.5
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$-21,488
Cash-on-cash return-6.9%
DSCR0.71

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

← Back to listing