Home › 42 Grampian Way, Boston MA 02125 › Analyze

Property Analyzer

42 Grampian Way, Boston MA 02125 — $1,399,000 · 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)$50,975/yr
Cap rate3.6%
GRM11.8
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Annual cash flow$-32,793
Cash-on-cash return-9.4%
DSCR0.61

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

← Back to listing