Boston Investing | Listings

72 Leyden St, Boston MA 02128 — $949,974 · 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)$33,706/yr

Cap rate3.5%

GRM12.0

Loan amount$712,481

Mortgage (P&I)$4,740/mo

Annual cash flow$-23,176

Cash-on-cash return-9.8%

DSCR0.59

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

Property Analyzer