Home › 20-22 Ashford St, Boston MA 02134 › Analyze

Property Analyzer

20-22 Ashford St, Boston MA 02134 — $2,775,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$4,506/yr
Cap rate0.2%
GRM35.0
Loan amount$2,081,250
Mortgage (P&I)$13,847/mo
Annual cash flow$-161,653
Cash-on-cash return-23.3%
DSCR0.03

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

← Back to listing