Boston Investing | Listings

197 Green, Boston MA 02130 — $11,175,000 · 24 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/moUnit 7$/moUnit 8$/moUnit 9$/moUnit 10$/moUnit 11$/moUnit 12$/moUnit 13$/moUnit 14$/moUnit 15$/moUnit 16$/moUnit 17$/moUnit 18$/moUnit 19$/moUnit 20$/moUnit 21$/moUnit 22$/moUnit 23$/moUnit 24$/mo

Total monthly rent: $79,200 (24 units)

Assumptions (edit anything)

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

Results

Gross scheduled income$950,400/yr

Net operating income (NOI)$408,072/yr

Cap rate3.7%

GRM11.8

Loan amount$8,381,250

Mortgage (P&I)$55,761/mo

Annual cash flow$-261,056

Cash-on-cash return-9.3%

DSCR0.61

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

Property Analyzer

Rent roll (per unit)

Assumptions (edit anything)

Results