Home › 614-618 E. Broadway, Boston MA 02127 › Analyze

Property Analyzer

614-618 E. Broadway, Boston MA 02127 — $3,020,000 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$98,398/yr
Cap rate3.3%
GRM12.7
Loan amount$2,265,000
Mortgage (P&I)$15,069/mo
Annual cash flow$-82,431
Cash-on-cash return-10.9%
DSCR0.54

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

← Back to listing