Home › 2-4 Howard Pl, Boston MA 02125 › Analyze

Property Analyzer

2-4 Howard Pl, Boston MA 02125 — $945,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$33,786/yr
Cap rate3.6%
GRM11.9
Loan amount$708,750
Mortgage (P&I)$4,715/mo
Annual cash flow$-22,798
Cash-on-cash return-9.6%
DSCR0.60

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

← Back to listing