Home › 197 Green, Boston MA 02130 › Analyze
Property Analyzer
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.
Investment Analysis
197 Green, Boston MA 02130
$11,175,000 · 24 units · MLS# 73484635
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $79,200 (24 units)
Acquisition & financing (one-time)
Down payment%· $2,793,750 down
Operating (recurring)
Results
Gross scheduled income$950,400/yr
Net operating income (NOI)$498,360/yr
Cap rate4.5%
GRM11.8
Loan amount$8,381,250
Mortgage (P&I)$55,761/mo
Cash invested (down + CapEx)$2,793,750
Annual cash flow$-170,768
Cash-on-cash return-6.1%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.