Home › 10-12 School Sq., Winchendon MA 01368 › Analyze

Property Analyzer

10-12 School Sq., Winchendon MA 01368 — $659,000 · 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)$42,808/yr
Cap rate6.5%
GRM7.6
Loan amount$494,250
Mortgage (P&I)$3,288/mo
Annual cash flow$3,349
Cash-on-cash return2.0%
DSCR1.08

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

← Back to listing