Home › 14 Church Ave, Woburn MA 01801 › Analyze

Property Analyzer

14 Church Ave, Woburn MA 01801 — $1,498,000 · 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: $10,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$120,000/yr
Net operating income (NOI)$50,132/yr
Cap rate3.3%
GRM12.5
Loan amount$1,123,500
Mortgage (P&I)$7,475/mo
Annual cash flow$-39,564
Cash-on-cash return-10.6%
DSCR0.56

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

← Back to listing