Home › 14 Gordon St, Boston MA 02130 › Analyze

Property Analyzer

14 Gordon St, Boston MA 02130 — $1,995,000 · 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)$41,439/yr
Cap rate2.1%
GRM16.8
Loan amount$1,496,250
Mortgage (P&I)$9,955/mo
Annual cash flow$-78,016
Cash-on-cash return-15.6%
DSCR0.35

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

← Back to listing