Home › 443 Bennington & 430 Frankfort St, Boston MA 02128 › Analyze

Property Analyzer

443 Bennington & 430 Frankfort St, Boston MA 02128 — $1,399,900 · 6 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: $19,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$124,319/yr
Cap rate8.9%
GRM5.9
Loan amount$1,049,925
Mortgage (P&I)$6,985/mo
Annual cash flow$40,497
Cash-on-cash return11.6%
DSCR1.48

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

← Back to listing