Home › 1-2-3-4 Glendale Rd, Hudson MA 01749 › Analyze

Property Analyzer

1-2-3-4 Glendale Rd, Hudson MA 01749 — $1,699,000 · 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)$26,168/yr
Cap rate1.5%
GRM19.7
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Annual cash flow$-75,563
Cash-on-cash return-17.8%
DSCR0.26

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

← Back to listing