Home › 951 Canterbury St, Boston MA 02131 › Analyze

Property Analyzer

951 Canterbury St, Boston MA 02131 — $750,000 · 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)$36,906/yr
Cap rate4.9%
GRM9.5
Loan amount$562,500
Mortgage (P&I)$3,742/mo
Annual cash flow$-8,002
Cash-on-cash return-4.3%
DSCR0.82

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

← Back to listing