Home › 1 Copley St, Boston MA 02119 › Analyze

Property Analyzer

1 Copley St, Boston MA 02119 — $795,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$36,186/yr
Cap rate4.6%
GRM10.0
Loan amount$596,250
Mortgage (P&I)$3,967/mo
Annual cash flow$-11,416
Cash-on-cash return-5.7%
DSCR0.76

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

← Back to listing