Home › 855 Saratoga St, Boston MA 02128 › Analyze

Property Analyzer

855 Saratoga St, Boston MA 02128 — $949,900 · 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)$58,160/yr
Cap rate6.1%
GRM8.0
Loan amount$712,425
Mortgage (P&I)$4,740/mo
Annual cash flow$1,283
Cash-on-cash return0.5%
DSCR1.02

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

← Back to listing