Home › 249 Commonwealth Ave, Boston MA 02116 › Analyze

Property Analyzer

249 Commonwealth Ave, Boston MA 02116 — $10,350,000 · 11 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: $36,300 (11 units)

Assumptions (edit anything)

Results

Gross scheduled income$435,600/yr
Net operating income (NOI)$103,383/yr
Cap rate1.0%
GRM23.8
Loan amount$7,762,500
Mortgage (P&I)$51,644/mo
Annual cash flow$-516,346
Cash-on-cash return-20.0%
DSCR0.17

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

← Back to listing