Home › 970 Saratoga St., Boston MA 02128 › Analyze

Property Analyzer

970 Saratoga St., Boston MA 02128 — $2,399,000 · 15 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: $49,500 (15 units)

Assumptions (edit anything)

Results

Gross scheduled income$594,000/yr
Net operating income (NOI)$328,411/yr
Cap rate13.7%
GRM4.0
Loan amount$1,799,250
Mortgage (P&I)$11,970/mo
Annual cash flow$184,766
Cash-on-cash return30.8%
DSCR2.29

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

← Back to listing