Boston Investing | Listings

556 Cambridge/32 Gordon Package, Boston MA 02134 — $3,750,000 · 20 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$/moUnit 20$/mo

Total monthly rent: $66,000 (20 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$792,000/yr

Net operating income (NOI)$429,060/yr

Cap rate11.4%

GRM4.7

Loan amount$2,812,500

Mortgage (P&I)$18,712/mo

Annual cash flow$204,520

Cash-on-cash return21.8%

DSCR1.91

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