Home › 96-98 Woodledge Street, Boston MA 02125 › Analyze

Property Analyzer

96-98 Woodledge Street, Boston MA 02125 — $1,799,000 · 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)$117,934/yr
Cap rate6.6%
GRM7.6
Loan amount$1,349,250
Mortgage (P&I)$8,977/mo
Annual cash flow$10,215
Cash-on-cash return2.3%
DSCR1.09

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

← Back to listing