Boston Investing | Listings

241-243 E St, Boston MA 02127 — $3,400,000 · 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)$67,865/yr

Cap rate2.0%

GRM17.2

Loan amount$2,550,000

Mortgage (P&I)$16,965/mo

Annual cash flow$-135,718

Cash-on-cash return-16.0%

DSCR0.33

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

Property Analyzer