Home › 14 Atkins St, Boston MA 02135 › Analyze

Property Analyzer

14 Atkins St, Boston MA 02135 — $2,375,000 · 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)$35,359/yr
Cap rate1.5%
GRM20.0
Loan amount$1,781,250
Mortgage (P&I)$11,851/mo
Annual cash flow$-106,849
Cash-on-cash return-18.0%
DSCR0.25

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

← Back to listing