Home23-27 West St, Ware MA 01082 › Analyze

Property Analyzer

23-27 West St, Ware MA 01082$565,900 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$57,635/yr
Cap rate10.2%
GRM5.2
Loan amount$424,425
Mortgage (P&I)$2,824/mo
Annual cash flow$23,750
Cash-on-cash return16.8%
DSCR1.70

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

← Back to listing