Home › 252-254 Magnolia St, Boston MA 02121 › Analyze

Property Analyzer

252-254 Magnolia St, Boston MA 02121 — $1,825,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Investment Analysis

252-254 Magnolia St, Boston MA 02121

$1,825,000 · 6 units · MLS# 73440102

Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/mo

Total monthly rent: $19,800 (6 units)

Acquisition & financing (one-time)

Purchase price$

Down payment%· $456,250 down

Renovation / CapEx (upfront)$Interest rate%Loan term (yrs)

Operating (recurring)

Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$

Results

Gross scheduled income$237,600/yr

Net operating income (NOI)$140,090/yr

Cap rate7.7%

GRM7.7

Loan amount$1,368,750

Mortgage (P&I)$9,106/mo

Cash invested (down + CapEx)$456,250

Annual cash flow$30,814

Cash-on-cash return6.8%

DSCR1.28

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

← Back to listing

Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184

Signal Real Estate LinkedIn Zillow Facebook