Home › 18 Howes Street, Boston MA 02125 › Analyze

Property Analyzer

18 Howes Street, Boston MA 02125 — $1,425,000 · 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)$50,559/yr
Cap rate3.5%
GRM12.0
Loan amount$1,068,750
Mortgage (P&I)$7,110/mo
Annual cash flow$-34,766
Cash-on-cash return-9.8%
DSCR0.59

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

← Back to listing