Boston Investing | Listings

275 Webster, Boston MA 02128 — $3,195,000 · 4 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$/moUnit 4$/mo

Total monthly rent: $13,200 (4 units)

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

Gross scheduled income$158,400/yr

Net operating income (NOI)$46,692/yr

Cap rate1.5%

GRM20.2

Loan amount$2,396,250

Mortgage (P&I)$15,942/mo

Annual cash flow$-144,616

Cash-on-cash return-18.1%

DSCR0.24

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

Property Analyzer