Home › 65-67 Surrey, Boston MA 02135 › Analyze

Property Analyzer

65-67 Surrey, Boston MA 02135 — $2,795,000 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$101,998/yr
Cap rate3.6%
GRM11.8
Loan amount$2,096,250
Mortgage (P&I)$13,946/mo
Annual cash flow$-65,359
Cash-on-cash return-9.4%
DSCR0.61

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

← Back to listing