Home › 55 South St, Boston MA 02130 › Analyze

Property Analyzer

55 South St, Boston MA 02130 — $2,595,000 · 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)$31,839/yr
Cap rate1.2%
GRM21.8
Loan amount$1,946,250
Mortgage (P&I)$12,948/mo
Annual cash flow$-123,542
Cash-on-cash return-19.0%
DSCR0.20

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

← Back to listing