Home › 34 Bicknell St, Boston MA 02121 › Analyze

Property Analyzer

34 Bicknell St, Boston MA 02121 — $999,000 · 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)$57,375/yr
Cap rate5.7%
GRM8.4
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$-2,442
Cash-on-cash return-1.0%
DSCR0.96

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

← Back to listing