Home › 34 Union Park, Boston MA 02118 › Analyze

Property Analyzer

34 Union Park, Boston MA 02118 — $8,450,000 · 5 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: $16,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$198,000/yr
Net operating income (NOI)$-12,935/yr
Cap rate-0.2%
GRM42.7
Loan amount$6,337,500
Mortgage (P&I)$42,164/mo
Annual cash flow$-518,898
Cash-on-cash return-24.6%
DSCR-0.03

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

← Back to listing