Home › 9 Bowdoin St, Boston MA 02114 › Analyze

Property Analyzer

9 Bowdoin St, Boston MA 02114 — $5,495,000 · 13 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: $42,900 (13 units)

Assumptions (edit anything)

Results

Gross scheduled income$514,800/yr
Net operating income (NOI)$229,969/yr
Cap rate4.2%
GRM10.7
Loan amount$4,121,250
Mortgage (P&I)$27,419/mo
Annual cash flow$-99,056
Cash-on-cash return-7.2%
DSCR0.70

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

← Back to listing