Home › 19 South Russell Street, Boston MA 02114 › Analyze

Property Analyzer

19 South Russell Street, Boston MA 02114 — $3,295,000 · 9 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: $29,700 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$356,400/yr
Net operating income (NOI)$167,357/yr
Cap rate5.1%
GRM9.2
Loan amount$2,471,250
Mortgage (P&I)$16,441/mo
Annual cash flow$-29,938
Cash-on-cash return-3.6%
DSCR0.85

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

← Back to listing