Home › 620 Pleasant St, Paxton MA 01612 › Analyze

Property Analyzer

620 Pleasant St, Paxton MA 01612 — $575,000 · 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)$17,476/yr
Cap rate3.0%
GRM13.3
Loan amount$431,250
Mortgage (P&I)$2,869/mo
Annual cash flow$-16,953
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing