Home › 700 Metropolitan Ave, Boston MA 02136 › Analyze

Property Analyzer

700 Metropolitan Ave, Boston MA 02136 — $1,200,000 · 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)$103,065/yr
Cap rate8.6%
GRM6.1
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$31,212
Cash-on-cash return10.4%
DSCR1.43

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

← Back to listing