Home › 8-12 Leeds St, Boston MA 02127 › Analyze

Property Analyzer

8-12 Leeds St, Boston MA 02127 — $2,385,000 · 8 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: $26,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$316,800/yr
Net operating income (NOI)$157,464/yr
Cap rate6.6%
GRM7.5
Loan amount$1,788,750
Mortgage (P&I)$11,901/mo
Annual cash flow$14,657
Cash-on-cash return2.5%
DSCR1.10

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

← Back to listing