Home › 755-759 Truman Highway, Boston MA 02136 › Analyze

Property Analyzer

755-759 Truman Highway, Boston MA 02136 — $2,000,000 · 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)$90,265/yr
Cap rate4.5%
GRM10.1
Loan amount$1,500,000
Mortgage (P&I)$9,980/mo
Annual cash flow$-29,489
Cash-on-cash return-5.9%
DSCR0.75

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

← Back to listing