Home › 47A North Margin Street, Boston MA 02113 › Analyze

Property Analyzer

47A North Margin Street, Boston MA 02113 — $3,600,000 · 7 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: $23,100 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$277,200/yr
Net operating income (NOI)$113,571/yr
Cap rate3.2%
GRM13.0
Loan amount$2,700,000
Mortgage (P&I)$17,963/mo
Annual cash flow$-101,987
Cash-on-cash return-11.3%
DSCR0.53

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

← Back to listing