Home › 19 Walker St, Boston MA 02129 › Analyze

Property Analyzer

19 Walker St, Boston MA 02129 — $1,800,000 · 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)$20,106/yr
Cap rate1.1%
GRM22.7
Loan amount$1,350,000
Mortgage (P&I)$8,982/mo
Annual cash flow$-87,673
Cash-on-cash return-19.5%
DSCR0.19

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

← Back to listing