Boston Investing | Listings

1 Shafter St, Boston MA 02121 — $829,900 · 2 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$/moUnit 2$/mo

Total monthly rent: $6,600 (2 units)

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

Gross scheduled income$79,200/yr

Net operating income (NOI)$35,627/yr

Cap rate4.3%

GRM10.5

Loan amount$622,425

Mortgage (P&I)$4,141/mo

Annual cash flow$-14,065

Cash-on-cash return-6.8%

DSCR0.72

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

Property Analyzer