Home › 26-28 Wentworth Street, Boston MA 02124 › Analyze

Property Analyzer

26-28 Wentworth Street, Boston MA 02124 — $775,000 · 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)$60,959/yr
Cap rate7.9%
GRM6.5
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Annual cash flow$14,554
Cash-on-cash return7.5%
DSCR1.31

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

← Back to listing