Home › 1789 Commonwealth, Boston MA 02135 › Analyze

Property Analyzer

1789 Commonwealth, Boston MA 02135 — $3,394,000 · 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)$19,055/yr
Cap rate0.6%
GRM28.6
Loan amount$2,545,500
Mortgage (P&I)$16,935/mo
Annual cash flow$-184,168
Cash-on-cash return-21.7%
DSCR0.09

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

← Back to listing