Boston Investing | Listings

8 Ogden St, Boston MA 02124 — $1,157,800 · 3 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$/mo

Total monthly rent: $9,900 (3 units)

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

Gross scheduled income$118,800/yr

Net operating income (NOI)$54,834/yr

Cap rate4.7%

GRM9.7

Loan amount$868,350

Mortgage (P&I)$5,777/mo

Annual cash flow$-14,492

Cash-on-cash return-5.0%

DSCR0.79

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

Property Analyzer