Home › 7 Prospect St, Woburn MA 01801 › Analyze

Property Analyzer

7 Prospect St, Woburn MA 01801 — $1,199,900 · 6 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: $15,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$180,000/yr
Net operating income (NOI)$91,951/yr
Cap rate7.7%
GRM6.7
Loan amount$899,925
Mortgage (P&I)$5,987/mo
Annual cash flow$20,104
Cash-on-cash return6.7%
DSCR1.28

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

← Back to listing