Boston Investing | Listings

124 F St, Boston MA 02127 — $1,599,000 · 3 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$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $9,900 (3 units)

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

Gross scheduled income$118,800/yr

Net operating income (NOI)$47,775/yr

Cap rate3.0%

GRM13.5

Loan amount$1,199,250

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

Annual cash flow$-47,969

Cash-on-cash return-12.0%

DSCR0.50

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

Property Analyzer