Home › 162 Humboldt Ave, Boston MA 02121 › Analyze

Property Analyzer

162 Humboldt Ave, Boston MA 02121 — $1,549,000 · 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)$48,575/yr
Cap rate3.1%
GRM13.0
Loan amount$1,161,750
Mortgage (P&I)$7,729/mo
Annual cash flow$-44,175
Cash-on-cash return-11.4%
DSCR0.52

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

← Back to listing