Boston Investing | Listings

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.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/mo

Total monthly rent: $9,000 (5 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

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.

Property Analyzer