Boston Investing | Listings

5 Circle St, Templeton MA 01436 — $434,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

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

Gross scheduled income$43,200/yr

Net operating income (NOI)$19,732/yr

Cap rate4.5%

GRM10.0

Loan amount$325,500

Mortgage (P&I)$2,166/mo

Annual cash flow$-6,255

Cash-on-cash return-5.8%

DSCR0.76

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

Property Analyzer