Home › 14 Liana Street, Woburn MA 01801 › Analyze

Property Analyzer

14 Liana Street, Woburn MA 01801 — $2,495,000 · 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: $5,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$60,000/yr
Net operating income (NOI)$-2,870/yr
Cap rate-0.1%
GRM41.6
Loan amount$1,871,250
Mortgage (P&I)$12,449/mo
Annual cash flow$-152,264
Cash-on-cash return-24.4%
DSCR-0.02

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

← Back to listing