Home › 622-624 Saratoga St, Boston MA 02128 › Analyze
Property Analyzer
622-624 Saratoga St, Boston MA 02128 — $890,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
622-624 Saratoga St, Boston MA 02128
$890,000 · 2 units · MLS# 73474691
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $222,500 down
Operating (recurring)
Results
Gross scheduled income$79,200/yr
Net operating income (NOI)$42,190/yr
Cap rate4.7%
GRM11.2
Loan amount$667,500
Mortgage (P&I)$4,441/mo
Cash invested (down + CapEx)$222,500
Annual cash flow$-11,101
Cash-on-cash return-5.0%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
