Home › 60 Thetford Ave, Boston MA 02124 › Analyze

Property Analyzer

60 Thetford Ave, Boston MA 02124 — $999,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$32,922/yr
Cap rate3.3%
GRM12.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$-26,895
Cash-on-cash return-10.8%
DSCR0.55

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

← Back to listing