Boston Investing | Listings

133 Salem St, Boston MA 02113 — $5,750,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/mo

Total monthly rent: $13,200 (4 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$158,400/yr

Net operating income (NOI)$5,812/yr

Cap rate0.1%

GRM36.3

Loan amount$4,312,500

Mortgage (P&I)$28,691/mo

Annual cash flow$-338,482

Cash-on-cash return-23.5%

DSCR0.02

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

Property Analyzer