Home › 577-579 Old Greenwich Plains Rd., Hardwick MA 01082 › Analyze

Property Analyzer

577-579 Old Greenwich Plains Rd., Hardwick MA 01082 — $550,000 · 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)$17,876/yr
Cap rate3.3%
GRM12.7
Loan amount$412,500
Mortgage (P&I)$2,744/mo
Annual cash flow$-15,056
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing