Boston Investing | Listings

230 Corey Rd, Boston MA 02135 — $1,700,000 · 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)$46,159/yr

Cap rate2.7%

GRM14.3

Loan amount$1,275,000

Mortgage (P&I)$8,483/mo

Annual cash flow$-55,632

Cash-on-cash return-13.1%

DSCR0.45

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

Property Analyzer