Home › 3965 Washington St, Boston MA 02131 › Analyze

Property Analyzer

3965 Washington St, Boston MA 02131 — $2,350,000 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$109,118/yr
Cap rate4.6%
GRM9.9
Loan amount$1,762,500
Mortgage (P&I)$11,726/mo
Annual cash flow$-31,593
Cash-on-cash return-5.4%
DSCR0.78

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

← Back to listing