Boston Investing | Listings

12 Hiawatha, Boston MA 02126 — $1,950,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/mo

Total monthly rent: $16,500 (5 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$198,000/yr

Net operating income (NOI)$91,065/yr

Cap rate4.7%

GRM9.8

Loan amount$1,462,500

Mortgage (P&I)$9,730/mo

Annual cash flow$-25,696

Cash-on-cash return-5.3%

DSCR0.78

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

Property Analyzer