Home › 21 Bradford Street, Boston MA 02118 › Analyze

Property Analyzer

21 Bradford Street, Boston MA 02118 — $2,195,000 · 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)$38,239/yr
Cap rate1.7%
GRM18.5
Loan amount$1,646,250
Mortgage (P&I)$10,953/mo
Annual cash flow$-93,192
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing