Home › 194 Oak St, Shrewsbury MA 01545 › Analyze

Property Analyzer

194 Oak St, Shrewsbury MA 01545 — $3,450,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$-1,848/yr
Cap rate-0.1%
GRM39.9
Loan amount$2,587,500
Mortgage (P&I)$17,215/mo
Annual cash flow$-208,424
Cash-on-cash return-24.2%
DSCR-0.01

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

← Back to listing