Home › 165 Emerson St, Boston MA 02127 › Analyze

Property Analyzer

165 Emerson St, Boston MA 02127 — $2,650,000 · 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)$30,959/yr
Cap rate1.2%
GRM22.3
Loan amount$1,987,500
Mortgage (P&I)$13,223/mo
Annual cash flow$-127,716
Cash-on-cash return-19.3%
DSCR0.20

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

← Back to listing