Home › 66-66R Stanley St, Boston MA 02125 › Analyze

Property Analyzer

66-66R Stanley St, Boston MA 02125 — $3,149,000 · 5 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: $16,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$198,000/yr
Net operating income (NOI)$71,881/yr
Cap rate2.3%
GRM15.9
Loan amount$2,361,750
Mortgage (P&I)$15,713/mo
Annual cash flow$-116,672
Cash-on-cash return-14.8%
DSCR0.38

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

← Back to listing