Home › 53 Greenbrier St, Boston MA 02124 › Analyze

Property Analyzer

53 Greenbrier St, Boston MA 02124 — $1,200,000 · 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)$54,159/yr
Cap rate4.5%
GRM10.1
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-17,694
Cash-on-cash return-5.9%
DSCR0.75

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

← Back to listing