Boston Investing | Listings

10 Waterlow St, Boston MA 02121 — $700,000 · 2 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$/moUnit 2$/mo

Total monthly rent: $6,600 (2 units)

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

Gross scheduled income$79,200/yr

Net operating income (NOI)$37,706/yr

Cap rate5.4%

GRM8.8

Loan amount$525,000

Mortgage (P&I)$3,493/mo

Annual cash flow$-4,208

Cash-on-cash return-2.4%

DSCR0.90

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

Property Analyzer