Home › 3 Boyden Street Extension, Webster MA 01570 › Analyze

Property Analyzer

3 Boyden Street Extension, Webster MA 01570 — $499,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$18,692/yr
Cap rate3.7%
GRM11.6
Loan amount$374,250
Mortgage (P&I)$2,490/mo
Annual cash flow$-11,187
Cash-on-cash return-9.0%
DSCR0.63

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

← Back to listing