Home › 19 Clark St, Randolph MA 02368 › Analyze

Property Analyzer

19 Clark St, Randolph MA 02368 — $975,000 · 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: $4,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,800/yr
Net operating income (NOI)$17,004/yr
Cap rate1.7%
GRM18.5
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Annual cash flow$-41,376
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing