Home › 79 Saxton Street, Boston MA 02125 › Analyze

Property Analyzer

79 Saxton Street, Boston MA 02125 — $1,925,000 · 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)$42,559/yr
Cap rate2.2%
GRM16.2
Loan amount$1,443,750
Mortgage (P&I)$9,605/mo
Annual cash flow$-72,705
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing