Boston Investing | Listings

12 York St, Boston MA 02121 — $1,395,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $9,900 (3 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$118,800/yr

Net operating income (NOI)$51,039/yr

Cap rate3.7%

GRM11.7

Loan amount$1,046,250

Mortgage (P&I)$6,961/mo

Annual cash flow$-32,490

Cash-on-cash return-9.3%

DSCR0.61

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

Property Analyzer