Home › 223 Washington, Boston MA 02121 › Analyze

Property Analyzer

223 Washington, Boston MA 02121 — $1,075,000 · 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)$56,159/yr
Cap rate5.2%
GRM9.0
Loan amount$806,250
Mortgage (P&I)$5,364/mo
Annual cash flow$-8,209
Cash-on-cash return-3.1%
DSCR0.87

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

← Back to listing