Home › 51 North Margin St, Boston MA 02113 › Analyze

Property Analyzer

51 North Margin St, Boston MA 02113 — $9,770,000 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$-58,508/yr
Cap rate-0.6%
GRM61.7
Loan amount$7,327,500
Mortgage (P&I)$48,750/mo
Annual cash flow$-643,508
Cash-on-cash return-26.3%
DSCR-0.10

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

← Back to listing