Home › 10 Dean St & 29 Bennett St, Hudson MA 01749 › Analyze
Property Analyzer
10 Dean St & 29 Bennett St, Hudson MA 01749 — $1,890,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10 Dean St & 29 Bennett St, Hudson MA 01749
$1,890,000 · 2 units · MLS# 73546337
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $472,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$540/yr
Cap rate0.0%
GRM43.8
Loan amount$1,417,500
Mortgage (P&I)$9,431/mo
Cash invested (down + CapEx)$472,500
Annual cash flow$-112,628
Cash-on-cash return-23.8%
DSCR0.00
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
