Home › 607 E 7th St, Boston MA 02127 › Analyze

Property Analyzer

607 E 7th St, Boston MA 02127 — $1,799,999 · 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)$44,559/yr
Cap rate2.5%
GRM15.2
Loan amount$1,349,999
Mortgage (P&I)$8,982/mo
Annual cash flow$-63,220
Cash-on-cash return-14.0%
DSCR0.41

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

← Back to listing