Home › 285. Lamartine, Boston MA 02130 › Analyze

Property Analyzer

285. Lamartine, Boston MA 02130 — $3,038,000 · 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)$24,751/yr
Cap rate0.8%
GRM25.6
Loan amount$2,278,500
Mortgage (P&I)$15,159/mo
Annual cash flow$-157,156
Cash-on-cash return-20.7%
DSCR0.14

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

← Back to listing