Home › 23 Warwick St, Boston MA 02120 › Analyze

Property Analyzer

23 Warwick St, Boston MA 02120 — $1,579,000 · 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)$48,095/yr
Cap rate3.0%
GRM13.3
Loan amount$1,184,250
Mortgage (P&I)$7,879/mo
Annual cash flow$-46,451
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing