Home › 12 Schiller St, Boston MA 02130 › Analyze

Property Analyzer

12 Schiller St, Boston MA 02130 — $1,749,000 · 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)$45,375/yr
Cap rate2.6%
GRM14.7
Loan amount$1,311,750
Mortgage (P&I)$8,727/mo
Annual cash flow$-59,350
Cash-on-cash return-13.6%
DSCR0.43

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

← Back to listing