Boston Investing | Listings

10 Royal St, Boston MA 02134 — $1,599,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $6,600 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$79,200/yr

Net operating income (NOI)$23,322/yr

Cap rate1.5%

GRM20.2

Loan amount$1,199,250

Mortgage (P&I)$7,979/mo

Annual cash flow$-72,422

Cash-on-cash return-18.1%

DSCR0.24

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

Property Analyzer