Home › 17 M Street, Boston MA 02127 › Analyze

Property Analyzer

17 M Street, Boston MA 02127 — $2,975,000 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$50,212/yr
Cap rate1.7%
GRM18.8
Loan amount$2,231,250
Mortgage (P&I)$14,845/mo
Annual cash flow$-127,923
Cash-on-cash return-17.2%
DSCR0.28

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

← Back to listing