Home › 6 Richmond Park, Woburn MA 01801 › Analyze

Property Analyzer

6 Richmond Park, Woburn MA 01801 — $929,900 · 3 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: $7,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$40,696/yr
Cap rate4.4%
GRM10.3
Loan amount$697,425
Mortgage (P&I)$4,640/mo
Annual cash flow$-14,984
Cash-on-cash return-6.4%
DSCR0.73

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

← Back to listing