Home › 126 Leyden Street, Boston MA 02128 › Analyze

Property Analyzer

126 Leyden Street, Boston MA 02128 — $995,000 · 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)$57,439/yr
Cap rate5.8%
GRM8.4
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Annual cash flow$-2,139
Cash-on-cash return-0.9%
DSCR0.96

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

← Back to listing