Home › 45 Msgr Patrick J Lydon Way, Boston MA 02124 › Analyze

Property Analyzer

45 Msgr Patrick J Lydon Way, Boston MA 02124 — $1,185,000 · 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)$54,399/yr
Cap rate4.6%
GRM10.0
Loan amount$888,750
Mortgage (P&I)$5,913/mo
Annual cash flow$-16,556
Cash-on-cash return-5.6%
DSCR0.77

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

← Back to listing