Home › 39-41 W. Walnut Park, Boston MA 02119 › Analyze

Property Analyzer

39-41 W. Walnut Park, Boston MA 02119 — $2,400,000 · 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)$108,318/yr
Cap rate4.5%
GRM10.1
Loan amount$1,800,000
Mortgage (P&I)$11,975/mo
Annual cash flow$-35,387
Cash-on-cash return-5.9%
DSCR0.75

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

← Back to listing