Home › 21 Park St, Athol MA 01331 › Analyze

Property Analyzer

21 Park St, Athol MA 01331 — $89,990 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$25,236/yr
Cap rate28.0%
GRM2.1
Loan amount$67,493
Mortgage (P&I)$449/mo
Annual cash flow$19,848
Cash-on-cash return88.2%
DSCR4.68

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

← Back to listing