Home › 142 Dorchester Street, Boston MA 02127 › Analyze
Property Analyzer
142 Dorchester Street, Boston MA 02127 — $4,550,000 · 18 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
142 Dorchester Street, Boston MA 02127
$4,550,000 · 18 units · MLS# 73531446
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $59,400 (18 units)
Acquisition & financing (one-time)
Down payment%· $1,137,500 down
Operating (recurring)
Results
Gross scheduled income$712,800/yr
Net operating income (NOI)$435,070/yr
Cap rate9.6%
GRM6.4
Loan amount$3,412,500
Mortgage (P&I)$22,703/mo
Cash invested (down + CapEx)$1,137,500
Annual cash flow$162,629
Cash-on-cash return14.3%
DSCR1.60
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
