Home › 112 School, Clinton MA 01510 › Analyze

Property Analyzer

112 School, Clinton MA 01510 — $1,700,000 · 8 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: $14,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$79,504/yr
Cap rate4.7%
GRM9.8
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Annual cash flow$-22,287
Cash-on-cash return-5.2%
DSCR0.78

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

← Back to listing