Home › 15 Dwight Street, Boston MA 02118 › Analyze

Property Analyzer

15 Dwight Street, Boston MA 02118 — $3,600,000 · 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)$15,759/yr
Cap rate0.4%
GRM30.3
Loan amount$2,700,000
Mortgage (P&I)$17,963/mo
Annual cash flow$-199,799
Cash-on-cash return-22.2%
DSCR0.07

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

← Back to listing