Home › 47-49 Dighton St, Boston MA 02135 › Analyze

Property Analyzer

47-49 Dighton St, Boston MA 02135 — $4,499,900 · 5 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: $16,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$198,000/yr
Net operating income (NOI)$50,266/yr
Cap rate1.1%
GRM22.7
Loan amount$3,374,925
Mortgage (P&I)$22,453/mo
Annual cash flow$-219,176
Cash-on-cash return-19.5%
DSCR0.19

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

← Back to listing