Boston Investing | Listings

19 Pine St, Athol MA 01331 — $369,900 · 2 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$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

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

Gross scheduled income$43,200/yr

Net operating income (NOI)$20,757/yr

Cap rate5.6%

GRM8.6

Loan amount$277,425

Mortgage (P&I)$1,846/mo

Annual cash flow$-1,392

Cash-on-cash return-1.5%

DSCR0.94

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

Property Analyzer