Home › 1544 Dorchester Ave, Boston MA 02122 › Analyze

Property Analyzer

1544 Dorchester Ave, Boston MA 02122 — $1,574,900 · 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)$48,160/yr
Cap rate3.1%
GRM13.3
Loan amount$1,181,175
Mortgage (P&I)$7,858/mo
Annual cash flow$-46,141
Cash-on-cash return-11.7%
DSCR0.51

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

← Back to listing