Home › 96 Standard, Boston MA 02126 › Analyze

Property Analyzer

96 Standard, Boston MA 02126 — $425,000 · 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)$66,559/yr
Cap rate15.7%
GRM3.6
Loan amount$318,750
Mortgage (P&I)$2,121/mo
Annual cash flow$41,111
Cash-on-cash return38.7%
DSCR2.62

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

← Back to listing