Home › 495 Warren St., Boston MA 02121 › Analyze

Property Analyzer

495 Warren St., Boston MA 02121 — $1,000,000 · 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)$57,359/yr
Cap rate5.7%
GRM8.4
Loan amount$750,000
Mortgage (P&I)$4,990/mo
Annual cash flow$-2,518
Cash-on-cash return-1.0%
DSCR0.96

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

← Back to listing