Home › 105 Lexington St, Boston MA 02128 › Analyze

Property Analyzer

105 Lexington St, Boston MA 02128 — $809,999 · 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)$60,399/yr
Cap rate7.5%
GRM6.8
Loan amount$607,499
Mortgage (P&I)$4,042/mo
Annual cash flow$11,899
Cash-on-cash return5.9%
DSCR1.25

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

← Back to listing