Home › 140 Athens Street, Boston MA 02127 › Analyze

Property Analyzer

140 Athens Street, Boston MA 02127 — $1,525,000 · 3 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: $9,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$48,959/yr
Cap rate3.2%
GRM12.8
Loan amount$1,143,750
Mortgage (P&I)$7,609/mo
Annual cash flow$-42,354
Cash-on-cash return-11.1%
DSCR0.54

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

← Back to listing